DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.29
Today's Fair Value
$6.96 -32.36%
Margin of Safety
-47.84%
Projected Value (5Y)
$11.21 +8.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 43.76% | CAGR (5y): 0%
%
Regression: 4.47% | CAGR (5y): 3.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.77x)
%