DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.14
Today's Fair Value
$5.52 -54.53%
Margin of Safety
-119.93%
Projected Value (5Y)
$8.89 -26.77%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: 0.85% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -1.72% | CAGR (5y): 74.36%
Capped at 30.00x (Historical 5y: 153.81x)
%