DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.22
Today's Fair Value
$0.79 -94.02%
Margin of Safety
-1573.42%
Projected Value (5Y)
$1.28 -90.32%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: -6.77% | CAGR (5y): -34.95%
%
Regression: -0.2% | CAGR (5y): -0.4%
%
Regression: 17.25% | CAGR (5y): -27.03%
Capped at 18.00x (Historical 5y: 17.36x)
%