DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.18
Today's Fair Value
$6.94 -51.06%
Margin of Safety
-104.32%
Projected Value (5Y)
$11.18 -21.16%
Dividends Paid (5Y)
$5.17
DCF Inputs
Scenario
%
Regression: -1.43% | CAGR (5y): -21.23%
%
Regression: -2.28% | CAGR (5y): -3.58%
%
Regression: 6.15% | CAGR (5y): -8.17%
Capped at 30.00x (Historical 5y: 10.8x)
%