DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.71
Today's Fair Value
$2.81 -67.74%
Margin of Safety
-209.96%
Projected Value (5Y)
$4.52 -48.11%
Dividends Paid (5Y)
$1.17
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): -15.29%
%
Regression: 19.08% | CAGR (5y): 0.64%
%
Regression: 0% | CAGR (5y): -16.33%
Capped at 30.00x (Historical 5y: 27.09x)
%