DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.19
Today's Fair Value
$2.94 -71.15%
Margin of Safety
-246.60%
Projected Value (5Y)
$4.74 -53.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.64% | CAGR (5y): 0%
%
Regression: 6.95% | CAGR (5y): 6.37%
%
Regression: -11.42% | CAGR (5y): -20.38%
Capped at 18.00x (Historical 5y: 4.81x)
%