DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.57
Today's Fair Value
$2.56 -79.63%
Margin of Safety
-391.02%
Projected Value (5Y)
$4.13 -67.14%
Dividends Paid (5Y)
$1.51
DCF Inputs
Scenario
%
Regression: -18.24% | CAGR (5y): 1.72%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -7.81% | CAGR (5y): 5.52%
Capped at 30.00x (Historical 5y: 79.04x)
%