DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.54
Today's Fair Value
$2.74 -67.92%
Margin of Safety
-211.68%
Projected Value (5Y)
$4.41 -48.36%
Dividends Paid (5Y)
$0.83
DCF Inputs
Scenario
%
Regression: -7.08% | CAGR (5y): -40.23%
%
Regression: 4.63% | CAGR (5y): 0.8%
%
Regression: 2.79% | CAGR (5y): -4.36%
Capped at 30.00x (Historical 5y: 4.39x)
%