DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.88
Today's Fair Value
$5.92 -45.59%
Margin of Safety
-83.78%
Projected Value (5Y)
$9.53 -12.41%
Dividends Paid (5Y)
$0.71
DCF Inputs
Scenario
%
Regression: -1.4% | CAGR (5y): -3.81%
%
Regression: -0.51% | CAGR (5y): -1.34%
%
Regression: 1.83% | CAGR (5y): -15.28%
Capped at 18.00x (Historical 5y: 3.78x)
%