DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.86
Today's Fair Value
$4.56 -61.55%
Margin of Safety
-160.09%
Projected Value (5Y)
$7.35 -38.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.5% | CAGR (5y): 1.43%
%
Regression: 11.33% | CAGR (5y): 14.73%
%
Regression: 3.94% | CAGR (5y): 0.07%
Capped at 13.67x (Historical 5y: 2x)
%