DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.73
Today's Fair Value
$5.33 -61.18%
Margin of Safety
-157.60%
Projected Value (5Y)
$8.58 -37.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.8% | CAGR (5y): 17.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.28x)
%