DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.02
Today's Fair Value
$4.92 -62.21%
Margin of Safety
-164.63%
Projected Value (5Y)
$7.92 -39.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.07% | CAGR (5y): -9.78%
%
Regression: -6.66% | CAGR (5y): -3.82%
%
Regression: 6.12% | CAGR (5y): -6.01%
Capped at 30.00x (Historical 5y: 12.33x)
%