DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.20
Today's Fair Value
$1.87 -85.83%
Margin of Safety
-605.88%
Projected Value (5Y)
$3.01 -77.2%
Dividends Paid (5Y)
$1.69
DCF Inputs
Scenario
%
Regression: 5.6% | CAGR (5y): -3.86%
%
Regression: 8.12% | CAGR (5y): 32.18%
%
Regression: 7.46% | CAGR (5y): 2.36%
Capped at 30.00x (Historical 5y: 17.11x)
%