DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.33
Today's Fair Value
$4.66 -44.06%
Margin of Safety
-78.76%
Projected Value (5Y)
$7.51 -9.84%
Dividends Paid (5Y)
$4.00
DCF Inputs
Scenario
%
Regression: 2.54% | CAGR (5y): 21.78%
%
Regression: 0.84% | CAGR (5y): 2.85%
%
Regression: 13.13% | CAGR (5y): 26.25%
Capped at 30.00x (Historical 5y: 5.8x)
%