DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.79
Today's Fair Value
$7.35 -75.33%
Margin of Safety
-305.31%
Projected Value (5Y)
$11.83 -60.29%
Dividends Paid (5Y)
$6.31
DCF Inputs
Scenario
%
Regression: -3.32% | CAGR (5y): -27.07%
%
Regression: 0.77% | CAGR (5y): -9.08%
%
Regression: -5.24% | CAGR (5y): 11.41%
Capped at 30.00x (Historical 5y: 5.99x)
%