DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.27
Today's Fair Value
$1.99 -72.63%
Margin of Safety
-265.33%
Projected Value (5Y)
$3.20 -55.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 73.5% | CAGR (5y): 22.64%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 32.4x)
%