DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.15
Today's Fair Value
$5.19 -53.45%
Margin of Safety
-114.84%
Projected Value (5Y)
$8.36 -25.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.01% | CAGR (5y): -11.38%
%
Regression: 3.61% | CAGR (5y): 3.56%
%
Regression: -4.55% | CAGR (5y): -19.07%
Capped at 18.00x (Historical 5y: 10.17x)
%