DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.48
Today's Fair Value
$2.30 -72.88%
Margin of Safety
-268.70%
Projected Value (5Y)
$3.70 -56.37%
Dividends Paid (5Y)
$0.44
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.21% | CAGR (5y): -7.45%
%
Regression: 28.7% | CAGR (5y): 27.22%
Capped at 30.00x (Historical 5y: 71.9x)
%