DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.09
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. AUOTY
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: 7.46% | CAGR (5y): 0%
%
Regression: 0.26% | CAGR (5y): 0.31%
%
Regression: 3.24% | CAGR (5y): 9.93%
Capped at 30.00x (Historical 5y: 24.52x)
%