DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.22
Today's Fair Value
$4.77 -60.97%
Margin of Safety
-156.18%
Projected Value (5Y)
$7.68 -37.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.73% | CAGR (5y): -7.61%
%
Regression: 0.04% | CAGR (5y): 0.03%
%
Regression: 4.53% | CAGR (5y): 7.46%
Capped at 30.00x (Historical 5y: 7.57x)
%