DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.25
Today's Fair Value
$3.02 -42.48%
Margin of Safety
-73.84%
Projected Value (5Y)
$4.86 -7.43%
Dividends Paid (5Y)
$1.31
DCF Inputs
Scenario
%
Regression: 14.63% | CAGR (5y): -4.78%
%
Regression: 0.01% | CAGR (5y): 0%
%
Regression: 2.11% | CAGR (5y): -1.33%
Capped at 30.00x (Historical 5y: 25.72x)
%