DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.65
Today's Fair Value
$1.83 -60.65%
Margin of Safety
-154.10%
Projected Value (5Y)
$2.94 -36.77%
Dividends Paid (5Y)
$1.18
DCF Inputs
Scenario
%
Regression: -19.54% | CAGR (5y): 0%
%
Regression: 0.97% | CAGR (5y): 2.07%
%
Regression: 1.05% | CAGR (5y): -5.58%
Capped at 30.00x (Historical 5y: 0.58x)
%