DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.90
Today's Fair Value
$6.52 -17.47%
Margin of Safety
-21.17%
Projected Value (5Y)
$10.50 +32.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.81% | CAGR (5y): 13.56%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -2.36% | CAGR (5y): 6.92%
Capped at 30.00x (Historical 5y: 1.12x)
%