DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.40
Today's Fair Value
$2.19 -89.77%
Margin of Safety
-877.17%
Projected Value (5Y)
$3.53 -83.5%
Dividends Paid (5Y)
$0.70
DCF Inputs
Scenario
%
Regression: -8.66% | CAGR (5y): -21.57%
%
Regression: -0.94% | CAGR (5y): -0.95%
%
Regression: 11.56% | CAGR (5y): -5.07%
Capped at 30.00x (Historical 5y: 112.72x)
%