DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.75
Today's Fair Value
$2.23 -90.61%
Margin of Safety
-965.02%
Projected Value (5Y)
$3.59 -84.88%
Dividends Paid (5Y)
$1.25
DCF Inputs
Scenario
%
Regression: -22.05% | CAGR (5y): -67.81%
%
Regression: 0.08% | CAGR (5y): 0.01%
%
Regression: -5.95% | CAGR (5y): 2.86%
Capped at 30.00x (Historical 5y: 14.62x)
%