DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.65
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. BRSL
currently has negative Free Cash Flow.
Scenario
%
Regression: 9.64% | CAGR (5y): 0%
%
Regression: -0.67% | CAGR (5y): -0.77%
%
Regression: 10.98% | CAGR (5y): 3.27%
Capped at 30.00x (Historical 5y: 4.93x)
%