DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.09
Today's Fair Value
$6.67 -17.55%
Margin of Safety
-21.29%
Projected Value (5Y)
$10.74 +32.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 45.29% | CAGR (5y): 0%
%
Regression: 20.78% | CAGR (5y): 74.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.17x)
%