DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.82
Today's Fair Value
$5.11 -63.02%
Margin of Safety
-170.45%
Projected Value (5Y)
$8.23 -40.45%
Dividends Paid (5Y)
$0.27
DCF Inputs
Scenario
%
Regression: -27.22% | CAGR (5y): -24.41%
%
Regression: 0.37% | CAGR (5y): 0.57%
%
Regression: -21.18% | CAGR (5y): -22.16%
Capped at 30.00x (Historical 5y: 7.72x)
%