DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.33
Today's Fair Value
$6.23 -33.23%
Margin of Safety
-49.76%
Projected Value (5Y)
$10.03 +7.5%
Dividends Paid (5Y)
$2.92
DCF Inputs
Scenario
%
Regression: -3.49% | CAGR (5y): -5.71%
%
Regression: -3.92% | CAGR (5y): -5.16%
%
Regression: 20.35% | CAGR (5y): 3.53%
Capped at 13.67x (Historical 5y: 0.62x)
%