DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.34
Today's Fair Value
$2.46 -70.5%
Margin of Safety
-239.02%
Projected Value (5Y)
$3.96 -52.52%
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: 36.77x)
%