DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.50
Today's Fair Value
$6.56 -54.76%
Margin of Safety
-121.04%
Projected Value (5Y)
$10.56 -27.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.9% | CAGR (5y): 3.77%
%
Regression: 14.81% | CAGR (5y): 15.98%
%
Regression: 12.64% | CAGR (5y): 17.62%
Capped at 13.67x (Historical 5y: 0.44x)
%