DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.21
Today's Fair Value
$4.49 -66.01%
Margin of Safety
-194.21%
Projected Value (5Y)
$7.23 -45.27%
Dividends Paid (5Y)
$5.48
DCF Inputs
Scenario
%
Regression: -13.42% | CAGR (5y): -45.55%
%
Regression: -4.71% | CAGR (5y): -2.86%
%
Regression: 2.84% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 3.42x)
%