DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.17
Today's Fair Value
$3.59 -74.66%
Margin of Safety
-294.71%
Projected Value (5Y)
$5.78 -59.21%
Dividends Paid (5Y)
$0.36
DCF Inputs
Scenario
%
Regression: 1.77% | CAGR (5y): 3.71%
%
Regression: -0.18% | CAGR (5y): 0.04%
%
Regression: 1.44% | CAGR (5y): -9.87%
Capped at 30.00x (Historical 5y: 57.19x)
%