DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.62
Today's Fair Value
$12.18 +59.84%
Margin of Safety
+37.44%
Projected Value (5Y)
$19.62 +157.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 157.97% | CAGR (5y): -8.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.57x)
%