DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.36
Today's Fair Value
$2.49 -53.54%
Margin of Safety
-115.26%
Projected Value (5Y)
$4.01 -25.19%
Dividends Paid (5Y)
$1.30
DCF Inputs
Scenario
%
Regression: -2.47% | CAGR (5y): 0%
%
Regression: 10.82% | CAGR (5y): 2.52%
%
Regression: -4.07% | CAGR (5y): -20.16%
Capped at 30.00x (Historical 5y: 12.73x)
%