DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.53
Today's Fair Value
$1.24 -81.01%
Margin of Safety
-426.61%
Projected Value (5Y)
$1.99 -69.53%
Dividends Paid (5Y)
$1.34
DCF Inputs
Scenario
%
Regression: -1.3% | CAGR (5y): -12.72%
%
Regression: 9.42% | CAGR (5y): 9.32%
%
Regression: 0.23% | CAGR (5y): 15.99%
Capped at 30.00x (Historical 5y: 18.75x)
%