DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.08
Today's Fair Value
$4.95 -55.32%
Margin of Safety
-123.84%
Projected Value (5Y)
$7.97 -28.07%
Dividends Paid (5Y)
$0.43
DCF Inputs
Scenario
%
Regression: -16.51% | CAGR (5y): 0%
%
Regression: 1.66% | CAGR (5y): 0%
%
Regression: -19.72% | CAGR (5y): -13.23%
Capped at 30.00x (Historical 5y: 16.38x)
%