DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.50
Today's Fair Value
$5.92 -77.66%
Margin of Safety
-347.64%
Projected Value (5Y)
$9.54 -64%
Dividends Paid (5Y)
$2.80
DCF Inputs
Scenario
%
Regression: 3.6% | CAGR (5y): 0%
%
Regression: 10.91% | CAGR (5y): 21.74%
%
Regression: 0% | CAGR (5y): 77.78%
Capped at 30.00x (Historical 5y: 5.94x)
%