DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.79
Today's Fair Value
$9.56 -2.35%
Margin of Safety
-2.41%
Projected Value (5Y)
$15.39 +57.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.15% | CAGR (5y): -24.74%
%
Regression: -0.24% | CAGR (5y): 0.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.73x)
%