DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.81
Today's Fair Value
$4.48 -73.35%
Margin of Safety
-275.22%
Projected Value (5Y)
$7.21 -57.11%
Dividends Paid (5Y)
$2.49
DCF Inputs
Scenario
%
Regression: 10.34% | CAGR (5y): 5.87%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -0.37% | CAGR (5y): -10.16%
Capped at 30.00x (Historical 5y: 273.67x)
%