DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.03
Today's Fair Value
$3.63 -74.13%
Margin of Safety
-286.50%
Projected Value (5Y)
$5.85 -58.3%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: 8.07% | CAGR (5y): -23.93%
%
Regression: 7.26% | CAGR (5y): 0%
%
Regression: -11.42% | CAGR (5y): -16.72%
Capped at 30.00x (Historical 5y: 11.77x)
%