DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.98
Today's Fair Value
$6.75 -51.72%
Margin of Safety
-107.11%
Projected Value (5Y)
$10.87 -22.25%
Dividends Paid (5Y)
$0.94
DCF Inputs
Scenario
%
Regression: 9.14% | CAGR (5y): -3.42%
%
Regression: -1.16% | CAGR (5y): -1.11%
%
Regression: 6.39% | CAGR (5y): -30.8%
Capped at 30.00x (Historical 5y: 11.9x)
%