DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.53
Today's Fair Value
$4.20 -35.68%
Margin of Safety
-55.48%
Projected Value (5Y)
$6.77 +3.68%
Dividends Paid (5Y)
$1.74
DCF Inputs
Scenario
%
Regression: -1.46% | CAGR (5y): 0.08%
%
Regression: 0.52% | CAGR (5y): 0%
%
Regression: -3.31% | CAGR (5y): 3%
Capped at 30.00x (Historical 5y: 9.86x)
%