DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.31
Today's Fair Value
$5.72 -38.56%
Margin of Safety
-62.76%
Projected Value (5Y)
$9.22 -0.97%
Dividends Paid (5Y)
$4.11
DCF Inputs
Scenario
%
Regression: 6.66% | CAGR (5y): 0%
%
Regression: -2.31% | CAGR (5y): -5.4%
%
Regression: 24.52% | CAGR (5y): 39.47%
Capped at 30.00x (Historical 5y: n/a)
%