DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.52
Today's Fair Value
$6.79 -41.06%
Margin of Safety
-69.66%
Projected Value (5Y)
$10.93 -5.12%
Dividends Paid (5Y)
$1.27
DCF Inputs
Scenario
%
Regression: 10.08% | CAGR (5y): 1.53%
%
Regression: 1.13% | CAGR (5y): 7.12%
%
Regression: -5.93% | CAGR (5y): 35.1%
Capped at 13.67x (Historical 5y: 1.47x)
%