DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.00
Today's Fair Value
$4.45 -72.19%
Margin of Safety
-259.55%
Projected Value (5Y)
$7.16 -55.25%
Dividends Paid (5Y)
$2.58
DCF Inputs
Scenario
%
Regression: -12.92% | CAGR (5y): -25.25%
%
Regression: -0.12% | CAGR (5y): 0.15%
%
Regression: 4.25% | CAGR (5y): 9%
Capped at 30.00x (Historical 5y: 38.35x)
%