DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.03
Today's Fair Value
$5.19 -35.37%
Margin of Safety
-54.72%
Projected Value (5Y)
$8.36 +4.11%
Dividends Paid (5Y)
$6.86
DCF Inputs
Scenario
%
Regression: -3.79% | CAGR (5y): -18.61%
%
Regression: 10.05% | CAGR (5y): 7.24%
%
Regression: -8.71% | CAGR (5y): 58.09%
Capped at 18.00x (Historical 5y: 8.7x)
%