DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.70
Today's Fair Value
$3.91 -49.22%
Margin of Safety
-96.93%
Projected Value (5Y)
$6.30 -18.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.34% | CAGR (5y): 11.21%
%
Regression: 8.43% | CAGR (5y): 13.9%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 71.08x)
%