DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.49
Today's Fair Value
$6.71 -41.6%
Margin of Safety
-71.24%
Projected Value (5Y)
$10.81 -5.92%
Dividends Paid (5Y)
$4.55
DCF Inputs
Scenario
%
Regression: -1.43% | CAGR (5y): -21.23%
%
Regression: -2.28% | CAGR (5y): -3.58%
%
Regression: 5.15% | CAGR (5y): -17.07%
Capped at 30.00x (Historical 5y: 11.26x)
%