DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.71
Today's Fair Value
$3.91 -73.42%
Margin of Safety
-276.21%
Projected Value (5Y)
$6.30 -57.17%
Dividends Paid (5Y)
$2.46
DCF Inputs
Scenario
%
Regression: -5.22% | CAGR (5y): -3.37%
%
Regression: 3.04% | CAGR (5y): 15.77%
%
Regression: -6.18% | CAGR (5y): -13.79%
Capped at 30.00x (Historical 5y: 15.17x)
%