DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.61
Today's Fair Value
$4.41 -69.82%
Margin of Safety
-231.29%
Projected Value (5Y)
$7.11 -51.33%
Dividends Paid (5Y)
$1.38
DCF Inputs
Scenario
%
Regression: 18.29% | CAGR (5y): 4.42%
%
Regression: 0.19% | CAGR (5y): 0.14%
%
Regression: 9.99% | CAGR (5y): -1.67%
Capped at 30.00x (Historical 5y: 11.01x)
%