DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.97
Today's Fair Value
$2.12 -69.58%
Margin of Safety
-228.77%
Projected Value (5Y)
$3.41 -51.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.41% | CAGR (5y): -1.8%
%
Regression: 15.17% | CAGR (5y): 20.05%
%
Regression: -4.86% | CAGR (5y): -13.83%
Capped at 13.67x (Historical 5y: 0.9x)
%