DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.90
Today's Fair Value
$5.02 -63.88%
Margin of Safety
-176.89%
Projected Value (5Y)
$8.08 -41.87%
Dividends Paid (5Y)
$2.66
DCF Inputs
Scenario
%
Regression: -15.4% | CAGR (5y): -6.51%
%
Regression: -1.18% | CAGR (5y): -3.57%
%
Regression: -1.33% | CAGR (5y): -2.62%
Capped at 13.67x (Historical 5y: 1.45x)
%