DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.67
Today's Fair Value
$7.33 -4.43%
Margin of Safety
-4.64%
Projected Value (5Y)
$11.80 +53.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.83% | CAGR (5y): 5.01%
%
Regression: 1.81% | CAGR (5y): 1.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 123.32x)
%