DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.36
Today's Fair Value
$7.14 -53.52%
Margin of Safety
-115.13%
Projected Value (5Y)
$11.50 -25.13%
Dividends Paid (5Y)
$1.70
DCF Inputs
Scenario
%
Regression: 7.66% | CAGR (5y): -11.42%
%
Regression: 0.38% | CAGR (5y): -0.27%
%
Regression: -3.17% | CAGR (5y): -9.52%
Capped at 30.00x (Historical 5y: 13.67x)
%