DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.46
Today's Fair Value
$1.58 -81.32%
Margin of Safety
-435.44%
Projected Value (5Y)
$2.54 -69.98%
Dividends Paid (5Y)
$0.79
DCF Inputs
Scenario
%
Regression: -7.08% | CAGR (5y): -40.23%
%
Regression: 4.63% | CAGR (5y): 0.8%
%
Regression: 1.94% | CAGR (5y): -7.79%
Capped at 30.00x (Historical 5y: 5.26x)
%