DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.41
Today's Fair Value
$2.53 -60.53%
Margin of Safety
-153.36%
Projected Value (5Y)
$4.07 -36.51%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 8.74% | CAGR (5y): 0%
%
Regression: 1.48% | CAGR (5y): -2.18%
%
Regression: 2.42% | CAGR (5y): -28.67%
Capped at 30.00x (Historical 5y: 8.4x)
%