DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.23
Today's Fair Value
$7.74 -31.08%
Margin of Safety
-45.09%
Projected Value (5Y)
$12.46 +10.95%
Dividends Paid (5Y)
$1.13
DCF Inputs
Scenario
%
Regression: 6.89% | CAGR (5y): -5.72%
%
Regression: -1.81% | CAGR (5y): -3.89%
%
Regression: 1.29% | CAGR (5y): -2.99%
Capped at 30.00x (Historical 5y: 14.35x)
%