DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.41
Today's Fair Value
$5.15 -38.76%
Margin of Safety
-63.30%
Projected Value (5Y)
$8.29 -1.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.09% | CAGR (5y): -7.81%
%
Regression: 3.33% | CAGR (5y): 3.4%
%
Regression: -10.86% | CAGR (5y): -14.57%
Capped at 13.67x (Historical 5y: 0.45x)
%