DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.81
Today's Fair Value
$7.45 -55.68%
Margin of Safety
-125.64%
Projected Value (5Y)
$12.00 -28.61%
Dividends Paid (5Y)
$0.94
DCF Inputs
Scenario
%
Regression: 0.04% | CAGR (5y): -23.5%
%
Regression: -2.71% | CAGR (5y): -0.87%
%
Regression: -2.87% | CAGR (5y): -12.56%
Capped at 30.00x (Historical 5y: 8.29x)
%