DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.04
Today's Fair Value
$4.74 -57.07%
Margin of Safety
-132.91%
Projected Value (5Y)
$7.64 -30.8%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: -13.48% | CAGR (5y): -27.82%
%
Regression: -1.49% | CAGR (5y): -2.69%
%
Regression: -2.28% | CAGR (5y): 7.5%
Capped at 30.00x (Historical 5y: 1.96x)
%