DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.95
Today's Fair Value
$3.64 -66.76%
Margin of Safety
-200.82%
Projected Value (5Y)
$5.86 -46.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.16% | CAGR (5y): 81.46%
%
Regression: 3.8% | CAGR (5y): 7.36%
%
Regression: -19.17% | CAGR (5y): -24.21%
Capped at 18.00x (Historical 5y: 8.55x)
%