DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.75
Today's Fair Value
$5.90 -23.87%
Margin of Safety
-31.36%
Projected Value (5Y)
$9.50 +22.58%
Dividends Paid (5Y)
$0.84
DCF Inputs
Scenario
%
Regression: -0.76% | CAGR (5y): -13.35%
%
Regression: -1.99% | CAGR (5y): -3.14%
%
Regression: 9.75% | CAGR (5y): -0.07%
Capped at 30.00x (Historical 5y: 17.65x)
%