DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.42
Today's Fair Value
$4.79 -64.31%
Margin of Safety
-180.17%
Projected Value (5Y)
$7.71 -42.55%
Dividends Paid (5Y)
$3.36
DCF Inputs
Scenario
%
Regression: -12.17% | CAGR (5y): -10.25%
%
Regression: -0.85% | CAGR (5y): -2.01%
%
Regression: 8.78% | CAGR (5y): 14.67%
Capped at 18.00x (Historical 5y: 9.01x)
%