DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.52
Today's Fair Value
$4.09 -37.27%
Margin of Safety
-59.41%
Projected Value (5Y)
$6.58 +0.92%
Dividends Paid (5Y)
$1.76
DCF Inputs
Scenario
%
Regression: 3.45% | CAGR (5y): 1.94%
%
Regression: 4.18% | CAGR (5y): 5.34%
%
Regression: 3.06% | CAGR (5y): -7.02%
Capped at 13.67x (Historical 5y: 2.36x)
%