DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.22
Today's Fair Value
$2.33 -79.23%
Margin of Safety
-381.55%
Projected Value (5Y)
$3.75 -66.58%
Dividends Paid (5Y)
$2.76
DCF Inputs
Scenario
%
Regression: -13.53% | CAGR (5y): 0%
%
Regression: 1.12% | CAGR (5y): 0.43%
%
Regression: 13.75% | CAGR (5y): -13.53%
Capped at 30.00x (Historical 5y: 239.94x)
%