DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.88
Today's Fair Value
$7.01 -49.5%
Margin of Safety
-98.00%
Projected Value (5Y)
$11.29 -18.66%
Dividends Paid (5Y)
$9.53
DCF Inputs
Scenario
%
Regression: -27.88% | CAGR (5y): 0%
%
Regression: -8.21% | CAGR (5y): -11.34%
%
Regression: 5.95% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.92x)
%