DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.99
Today's Fair Value
$2.71 -66.08%
Margin of Safety
-194.83%
Projected Value (5Y)
$4.37 -45.31%
Dividends Paid (5Y)
$1.26
DCF Inputs
Scenario
%
Regression: -3.01% | CAGR (5y): 0%
%
Regression: -0.17% | CAGR (5y): 1.59%
%
Regression: 4.4% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 9.27x)
%