DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.50
Today's Fair Value
$4.09 -56.95%
Margin of Safety
-132.27%
Projected Value (5Y)
$6.59 -30.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 55.63% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 92.44x)
%