DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.98
Today's Fair Value
$1.81 -88.67%
Margin of Safety
-782.87%
Projected Value (5Y)
$2.92 -81.73%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: -11.04% | CAGR (5y): -16.2%
%
Regression: 13.73% | CAGR (5y): 8.22%
%
Regression: -38.66% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.76x)
%