DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.39
Today's Fair Value
$2.84 -47.31%
Margin of Safety
-89.79%
Projected Value (5Y)
$4.58 -15.03%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: 31% | CAGR (5y): -7.64%
%
Regression: 0.1% | CAGR (5y): 0.2%
%
Regression: 0.71% | CAGR (5y): 12.62%
Capped at 30.00x (Historical 5y: 68.05x)
%