DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.20
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. DXR
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: -26.56% | CAGR (5y): 0%
%
Regression: 4.16% | CAGR (5y): 4.84%
%
Regression: -28.87% | CAGR (5y): -21.4%
Capped at 30.00x (Historical 5y: n/a)
%