DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.66
Today's Fair Value
$2.90 -69.98%
Margin of Safety
-233.10%
Projected Value (5Y)
$4.67 -51.66%
Dividends Paid (5Y)
$0.98
DCF Inputs
Scenario
%
Regression: -1.86% | CAGR (5y): -3.62%
%
Regression: 0.05% | CAGR (5y): -0.42%
%
Regression: 1.94% | CAGR (5y): 5.33%
Capped at 13.67x (Historical 5y: 0.73x)
%