DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.14
Today's Fair Value
$6.49 -36%
Margin of Safety
-56.24%
Projected Value (5Y)
$10.46 +3.16%
Dividends Paid (5Y)
$1.80
DCF Inputs
Scenario
%
Regression: -3.42% | CAGR (5y): -4.69%
%
Regression: -1.18% | CAGR (5y): -0.79%
%
Regression: -6.52% | CAGR (5y): -7.17%
Capped at 30.00x (Historical 5y: 27.21x)
%