DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.16
Today's Fair Value
$5.88 -55.32%
Margin of Safety
-123.81%
Projected Value (5Y)
$9.47 -28.04%
Dividends Paid (5Y)
$1.86
DCF Inputs
Scenario
%
Regression: 17.36% | CAGR (5y): 51.13%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: 12.41% | CAGR (5y): 18.17%
Capped at 30.00x (Historical 5y: 15.68x)
%