DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.02
Today's Fair Value
$1.71 -75.64%
Margin of Safety
-310.53%
Projected Value (5Y)
$2.76 -60.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.29% | CAGR (5y): 1.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.03x)
%