DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.98
Today's Fair Value
$0.71 -94.07%
Margin of Safety
-1587.32%
Projected Value (5Y)
$1.15 -90.4%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: -6.77% | CAGR (5y): -34.95%
%
Regression: -0.2% | CAGR (5y): -0.4%
%
Regression: 17.25% | CAGR (5y): -27.03%
Capped at 18.00x (Historical 5y: 17.62x)
%