DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.91
Today's Fair Value
$6.79 -23.79%
Margin of Safety
-31.22%
Projected Value (5Y)
$10.94 +22.78%
Dividends Paid (5Y)
$4.13
DCF Inputs
Scenario
%
Regression: 32.34% | CAGR (5y): -38.46%
%
Regression: 6.41% | CAGR (5y): 0.38%
%
Regression: 16.3% | CAGR (5y): -13.72%
Capped at 30.00x (Historical 5y: 9.94x)
%