DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.12
Today's Fair Value
$5.11 -57.84%
Margin of Safety
-137.18%
Projected Value (5Y)
$8.23 -32.1%
Dividends Paid (5Y)
$1.35
DCF Inputs
Scenario
%
Regression: 1.49% | CAGR (5y): -0.34%
%
Regression: 36.02% | CAGR (5y): 73.83%
%
Regression: -14.46% | CAGR (5y): 6.27%
Capped at 30.00x (Historical 5y: 12.32x)
%