DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.33
Today's Fair Value
$2.46 -70.47%
Margin of Safety
-238.62%
Projected Value (5Y)
$3.96 -52.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.36% | CAGR (5y): -2.22%
%
Regression: 4.92% | CAGR (5y): 2.91%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 37.22x)
%