DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.12
Today's Fair Value
$5.58 -44.86%
Margin of Safety
-81.36%
Projected Value (5Y)
$8.98 -11.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.29% | CAGR (5y): -16.47%
%
Regression: 2.19% | CAGR (5y): -3.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.63x)
%