DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.57
Today's Fair Value
$6.80 -28.94%
Margin of Safety
-40.74%
Projected Value (5Y)
$10.95 +14.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.54% | CAGR (5y): -10.37%
%
Regression: -16.64% | CAGR (5y): -12.26%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.8x)
%