DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.27
Today's Fair Value
$0.77 -92.5%
Margin of Safety
-1233.77%
Projected Value (5Y)
$1.24 -87.93%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 24.19% | CAGR (5y): 23.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 149.95x)
%