DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.21
Today's Fair Value
$4.87 -56.56%
Margin of Safety
-130.18%
Projected Value (5Y)
$7.85 -29.97%
Dividends Paid (5Y)
$1.41
DCF Inputs
Scenario
%
Regression: 0.36% | CAGR (5y): 4.27%
%
Regression: 0.36% | CAGR (5y): -1.66%
%
Regression: -10.17% | CAGR (5y): 7.73%
Capped at 13.67x (Historical 5y: 0.63x)
%