DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.48
Today's Fair Value
$6.80 -9.09%
Margin of Safety
-10.00%
Projected Value (5Y)
$10.95 +46.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.19% | CAGR (5y): 0%
%
Regression: 4.57% | CAGR (5y): 12.43%
%
Regression: -9.05% | CAGR (5y): -24.63%
Capped at 30.00x (Historical 5y: 19.3x)
%