DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.18
Today's Fair Value
$3.48 -57.46%
Margin of Safety
-135.06%
Projected Value (5Y)
$5.60 -31.54%
Dividends Paid (5Y)
$2.37
DCF Inputs
Scenario
%
Regression: 6% | CAGR (5y): -11.68%
%
Regression: -0.86% | CAGR (5y): 0.6%
%
Regression: 11.58% | CAGR (5y): -1.8%
Capped at 30.00x (Historical 5y: 10.58x)
%