DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.42
Today's Fair Value
$4.06 -56.9%
Margin of Safety
-132.02%
Projected Value (5Y)
$6.54 -30.57%
Dividends Paid (5Y)
$1.85
DCF Inputs
Scenario
%
Regression: -5.42% | CAGR (5y): -11.9%
%
Regression: -1.24% | CAGR (5y): -1.18%
%
Regression: -5.55% | CAGR (5y): -6.28%
Capped at 30.00x (Historical 5y: 14.66x)
%