DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.85
Today's Fair Value
$2.30 -87.8%
Margin of Safety
-719.57%
Projected Value (5Y)
$3.71 -80.32%
Dividends Paid (5Y)
$2.93
DCF Inputs
Scenario
%
Regression: 3.37% | CAGR (5y): 0%
%
Regression: 9.9% | CAGR (5y): 14.25%
%
Regression: 21.5% | CAGR (5y): 21.64%
Capped at 18.00x (Historical 5y: 6.59x)
%