DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.57
Today's Fair Value
$5.35 -49.39%
Margin of Safety
-97.57%
Projected Value (5Y)
$8.61 -18.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.43% | CAGR (5y): 4.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.83x)
%