DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.80
Today's Fair Value
$6.04 -38.37%
Margin of Safety
-62.25%
Projected Value (5Y)
$9.72 -0.82%
Dividends Paid (5Y)
$2.72
DCF Inputs
Scenario
%
Regression: 10.75% | CAGR (5y): -3.61%
%
Regression: 16.17% | CAGR (5y): 16.45%
%
Regression: -0.7% | CAGR (5y): -18.53%
Capped at 13.67x (Historical 5y: 0.98x)
%