DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.08
Today's Fair Value
$7.45 -47.09%
Margin of Safety
-88.99%
Projected Value (5Y)
$12.00 -14.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.63% | CAGR (5y): 14.27%
%
Regression: 36.1% | CAGR (5y): 12.47%
Capped at 30.00x (Historical 5y: 14.77x)
%