DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.13
Today's Fair Value
$5.36 -24.82%
Margin of Safety
-33.02%
Projected Value (5Y)
$8.64 +21.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.22% | CAGR (5y): 0%
%
Regression: 2.97% | CAGR (5y): 0.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.98x)
%