DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.07
Today's Fair Value
$7.11 -41.09%
Margin of Safety
-69.76%
Projected Value (5Y)
$11.45 -5.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.2% | CAGR (5y): -15.82%
%
Regression: -3.58% | CAGR (5y): -12.77%
%
Regression: -4.02% | CAGR (5y): -4.9%
Capped at 13.67x (Historical 5y: 0.6x)
%