DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.43
Today's Fair Value
$0.90 -93.3%
Margin of Safety
-1392.22%
Projected Value (5Y)
$1.45 -89.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.86% | CAGR (5y): 5.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49.5x)
%