DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.26
Today's Fair Value
$2.44 -78.33%
Margin of Safety
-361.48%
Projected Value (5Y)
$3.93 -65.1%
Dividends Paid (5Y)
$0.62
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): -6.9%
%
Regression: 2.36% | CAGR (5y): 1.6%
%
Regression: -10.14% | CAGR (5y): 19.8%
Capped at 30.00x (Historical 5y: 15.49x)
%