DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.86
Today's Fair Value
$2.71 -53.75%
Margin of Safety
-116.24%
Projected Value (5Y)
$4.36 -25.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3% | CAGR (5y): -8.98%
%
Regression: 15.53% | CAGR (5y): 13.86%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 11.13x)
%