DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.32
Today's Fair Value
$3.82 -47.81%
Margin of Safety
-91.62%
Projected Value (5Y)
$6.15 -15.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 103.9% | CAGR (5y): 21.98%
%
Regression: 74.39% | CAGR (5y): 101.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.43x)
%