DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.08
Today's Fair Value
$4.56 -43.56%
Margin of Safety
-77.19%
Projected Value (5Y)
$7.35 -9.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 26.97% | CAGR (5y): 11.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.38x)
%