DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.97
Today's Fair Value
$4.84 -55.88%
Margin of Safety
-126.65%
Projected Value (5Y)
$7.80 -28.9%
Dividends Paid (5Y)
$1.53
DCF Inputs
Scenario
%
Regression: -26.06% | CAGR (5y): -13.55%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0.1% | CAGR (5y): -10.5%
Capped at 30.00x (Historical 5y: 17.56x)
%