DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.48
Today's Fair Value
$4.84 -66.57%
Margin of Safety
-199.17%
Projected Value (5Y)
$7.79 -46.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.05% | CAGR (5y): 85.8%
%
Regression: 10.38% | CAGR (5y): 10.13%
%
Regression: -22.9% | CAGR (5y): -22.62%
Capped at 30.00x (Historical 5y: 4.69x)
%