DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.96
Today's Fair Value
$5.39 -58.41%
Margin of Safety
-140.45%
Projected Value (5Y)
$8.68 -33.02%
Dividends Paid (5Y)
$0.43
DCF Inputs
Scenario
%
Regression: -16.51% | CAGR (5y): 0%
%
Regression: 1.66% | CAGR (5y): 0%
%
Regression: -19.53% | CAGR (5y): -13.23%
Capped at 30.00x (Historical 5y: 15.43x)
%