DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.15
Today's Fair Value
$5.63 -21.26%
Margin of Safety
-27.00%
Projected Value (5Y)
$9.06 +26.71%
Dividends Paid (5Y)
$0.98
DCF Inputs
Scenario
%
Regression: 8.91% | CAGR (5y): 0%
%
Regression: 0.87% | CAGR (5y): -2.82%
%
Regression: 2.22% | CAGR (5y): -23.91%
Capped at 30.00x (Historical 5y: 8.29x)
%