DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.94
Today's Fair Value
$4.51 -58.78%
Margin of Safety
-142.57%
Projected Value (5Y)
$7.27 -33.55%
Dividends Paid (5Y)
$0.97
DCF Inputs
Scenario
%
Regression: 0.75% | CAGR (5y): -31.59%
%
Regression: -1.83% | CAGR (5y): -2.83%
%
Regression: 8.02% | CAGR (5y): 7.92%
Capped at 30.00x (Historical 5y: 35.01x)
%