DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.46
Today's Fair Value
$6.21 -50.16%
Margin of Safety
-100.64%
Projected Value (5Y)
$10.00 -19.74%
Dividends Paid (5Y)
$1.33
DCF Inputs
Scenario
%
Regression: -7.61% | CAGR (5y): -6.07%
%
Regression: 7.2% | CAGR (5y): 11.91%
%
Regression: -4.36% | CAGR (5y): -25.65%
Capped at 30.00x (Historical 5y: 10.03x)
%