DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.14
Today's Fair Value
$2.68 -75.94%
Margin of Safety
-315.67%
Projected Value (5Y)
$4.31 -61.31%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 23.05% | CAGR (5y): -23.78%
%
Regression: -1.92% | CAGR (5y): -2.74%
%
Regression: 14.7% | CAGR (5y): 17.55%
Capped at 30.00x (Historical 5y: 50.28x)
%