DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.25
Today's Fair Value
$6.41 -30.7%
Margin of Safety
-44.31%
Projected Value (5Y)
$10.32 +11.57%
Dividends Paid (5Y)
$1.09
DCF Inputs
Scenario
%
Regression: 17.56% | CAGR (5y): -9.18%
%
Regression: 1.97% | CAGR (5y): -1.68%
%
Regression: 7.25% | CAGR (5y): -3.93%
Capped at 30.00x (Historical 5y: 10.78x)
%