DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.20
Today's Fair Value
$2.16 -73.66%
Margin of Safety
-279.63%
Projected Value (5Y)
$3.48 -57.56%
Dividends Paid (5Y)
$0.21
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.21% | CAGR (5y): -7.45%
%
Regression: 10.59% | CAGR (5y): 20.18%
Capped at 30.00x (Historical 5y: 74.52x)
%