DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.16
Today's Fair Value
$5.95 -16.9%
Margin of Safety
-20.34%
Projected Value (5Y)
$9.59 +33.94%
Dividends Paid (5Y)
$2.34
DCF Inputs
Scenario
%
Regression: -4.94% | CAGR (5y): -11.68%
%
Regression: 0.01% | CAGR (5y): 0%
%
Regression: -4.51% | CAGR (5y): -8.12%
Capped at 30.00x (Historical 5y: 15.44x)
%