DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.35
Today's Fair Value
$5.10 -61.8%
Margin of Safety
-161.76%
Projected Value (5Y)
$8.21 -38.5%
Dividends Paid (5Y)
$1.39
DCF Inputs
Scenario
%
Regression: -9.17% | CAGR (5y): -26.36%
%
Regression: -2.26% | CAGR (5y): -3.25%
%
Regression: 2.85% | CAGR (5y): -8.9%
Capped at 18.00x (Historical 5y: 18.58x)
%