DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.65
Today's Fair Value
$7.97 -45.6%
Margin of Safety
-83.81%
Projected Value (5Y)
$12.84 -12.35%
Dividends Paid (5Y)
$1.43
DCF Inputs
Scenario
%
Regression: 9.97% | CAGR (5y): -4.15%
%
Regression: -1.14% | CAGR (5y): -0.87%
%
Regression: 14.38% | CAGR (5y): -10%
Capped at 30.00x (Historical 5y: 2.37x)
%