DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.10
Today's Fair Value
$3.40 -71.9%
Margin of Safety
-255.88%
Projected Value (5Y)
$5.47 -54.79%
Dividends Paid (5Y)
$0.41
DCF Inputs
Scenario
%
Regression: -14.14% | CAGR (5y): -4.82%
%
Regression: -7.27% | CAGR (5y): -12.9%
%
Regression: -1.14% | CAGR (5y): -5.72%
Capped at 30.00x (Historical 5y: 10.7x)
%