DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.90
Today's Fair Value
$4.86 -50.91%
Margin of Safety
-103.70%
Projected Value (5Y)
$7.82 -21.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.57% | CAGR (5y): 5.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.5x)
%