DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.31
Today's Fair Value
$4.82 -23.61%
Margin of Safety
-30.91%
Projected Value (5Y)
$7.76 +22.98%
Dividends Paid (5Y)
$0.42
DCF Inputs
Scenario
%
Regression: -5.16% | CAGR (5y): 0%
%
Regression: 3.17% | CAGR (5y): 6.79%
%
Regression: -2.76% | CAGR (5y): -2.4%
Capped at 30.00x (Historical 5y: 27.5x)
%