DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.85
Today's Fair Value
$4.19 -52.66%
Margin of Safety
-111.22%
Projected Value (5Y)
$6.74 -23.84%
Dividends Paid (5Y)
$1.10
DCF Inputs
Scenario
%
Regression: -3.53% | CAGR (5y): -3.77%
%
Regression: -0.27% | CAGR (5y): -1.17%
%
Regression: -3.91% | CAGR (5y): -19.18%
Capped at 13.67x (Historical 5y: 0.83x)
%