DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.87
Today's Fair Value
$5.67 -42.55%
Margin of Safety
-74.07%
Projected Value (5Y)
$9.13 -7.5%
Dividends Paid (5Y)
$1.25
DCF Inputs
Scenario
%
Regression: 1.27% | CAGR (5y): -13.83%
%
Regression: -0.94% | CAGR (5y): -1.53%
%
Regression: 5.99% | CAGR (5y): 8.42%
Capped at 30.00x (Historical 5y: 6.61x)
%