DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.39
Today's Fair Value
$2.95 -76.19%
Margin of Safety
-320.00%
Projected Value (5Y)
$4.75 -61.66%
Dividends Paid (5Y)
$2.19
DCF Inputs
Scenario
%
Regression: 20.63% | CAGR (5y): 7.31%
%
Regression: 3.13% | CAGR (5y): 12.94%
%
Regression: 5.11% | CAGR (5y): 2.13%
Capped at 30.00x (Historical 5y: 12.6x)
%