DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.49
Today's Fair Value
$3.32 -55.67%
Margin of Safety
-125.60%
Projected Value (5Y)
$5.35 -28.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.52% | CAGR (5y): -8.03%
%
Regression: 0.81% | CAGR (5y): -2.93%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.32x)
%