DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.78
Today's Fair Value
$6.46 -40.07%
Margin of Safety
-66.87%
Projected Value (5Y)
$10.40 -3.53%
Dividends Paid (5Y)
$0.66
DCF Inputs
Scenario
%
Regression: 8.32% | CAGR (5y): 0%
%
Regression: -1.33% | CAGR (5y): -3.21%
%
Regression: 17.5% | CAGR (5y): -2.24%
Capped at 18.00x (Historical 5y: 1.94x)
%