DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.54
Today's Fair Value
$4.72 -14.8%
Margin of Safety
-17.37%
Projected Value (5Y)
$7.60 +37.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.19% | CAGR (5y): 0%
%
Regression: -0.6% | CAGR (5y): 9.4%
%
Regression: -7.87% | CAGR (5y): -42.92%
Capped at 30.00x (Historical 5y: 10.32x)
%