DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.68
Today's Fair Value
$1.89 -66.73%
Margin of Safety
-200.53%
Projected Value (5Y)
$3.05 -46.3%
Dividends Paid (5Y)
$1.40
DCF Inputs
Scenario
%
Regression: -9.65% | CAGR (5y): 0%
%
Regression: 0.13% | CAGR (5y): 0.64%
%
Regression: -9.32% | CAGR (5y): 68.18%
Capped at 18.00x (Historical 5y: 12.14x)
%