DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.91
Today's Fair Value
$9.03 -35.08%
Margin of Safety
-54.04%
Projected Value (5Y)
$14.54 +4.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.19% | CAGR (5y): -1.67%
%
Regression: 1.92% | CAGR (5y): 0.24%
%
Regression: 1.62% | CAGR (5y): 6.44%
Capped at 30.00x (Historical 5y: 15.4x)
%