DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.73
Today's Fair Value
$9.53 -30.59%
Margin of Safety
-44.07%
Projected Value (5Y)
$15.35 +11.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.63% | CAGR (5y): -25.31%
%
Regression: -0.62% | CAGR (5y): -1.09%
%
Regression: 14.51% | CAGR (5y): 9.46%
Capped at 30.00x (Historical 5y: 15.02x)
%