DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.59
Today's Fair Value
$4.53 -64.02%
Margin of Safety
-177.92%
Projected Value (5Y)
$7.30 -42.02%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: 3.82% | CAGR (5y): 3.31%
%
Regression: 8.62% | CAGR (5y): 21.87%
%
Regression: -39% | CAGR (5y): -54.45%
Capped at 13.67x (Historical 5y: 0.62x)
%