DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.20
Today's Fair Value
$4.00 -56.52%
Margin of Safety
-130.00%
Projected Value (5Y)
$6.45 -29.89%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: -1.8% | CAGR (5y): -12.12%
%
Regression: -0.17% | CAGR (5y): 0.55%
%
Regression: -7.2% | CAGR (5y): -34.35%
Capped at 30.00x (Historical 5y: 7.69x)
%