DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.90
Today's Fair Value
$5.58 -19.13%
Margin of Safety
-23.66%
Projected Value (5Y)
$8.99 +30.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.5% | CAGR (5y): -29.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.39x)
%