DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.30
Today's Fair Value
$4.99 -31.64%
Margin of Safety
-46.29%
Projected Value (5Y)
$8.03 +10%
Dividends Paid (5Y)
$1.83
DCF Inputs
Scenario
%
Regression: -0.8% | CAGR (5y): 8.02%
%
Regression: -0.25% | CAGR (5y): -0.78%
%
Regression: 9.22% | CAGR (5y): 1.91%
Capped at 30.00x (Historical 5y: 14.47x)
%