DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.44
Today's Fair Value
$5.94 -43.1%
Margin of Safety
-75.76%
Projected Value (5Y)
$9.57 -8.33%
Dividends Paid (5Y)
$1.09
DCF Inputs
Scenario
%
Regression: 2.26% | CAGR (5y): -3.2%
%
Regression: -0.17% | CAGR (5y): -0.59%
%
Regression: -15.59% | CAGR (5y): 11.69%
Capped at 13.67x (Historical 5y: 1.13x)
%