DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.15
Today's Fair Value
$4.02 -66.91%
Margin of Safety
-202.24%
Projected Value (5Y)
$6.48 -46.67%
Dividends Paid (5Y)
$1.79
DCF Inputs
Scenario
%
Regression: -18.24% | CAGR (5y): 1.72%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 6.93% | CAGR (5y): 5.07%
Capped at 30.00x (Historical 5y: 74.33x)
%