DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.80
Today's Fair Value
$4.10 -67.97%
Margin of Safety
-212.20%
Projected Value (5Y)
$6.60 -48.44%
Dividends Paid (5Y)
$5.48
DCF Inputs
Scenario
%
Regression: -13.42% | CAGR (5y): -45.55%
%
Regression: -4.71% | CAGR (5y): -2.86%
%
Regression: 2.86% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 3.58x)
%