DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.02
Today's Fair Value
$2.84 -59.54%
Margin of Safety
-147.18%
Projected Value (5Y)
$4.57 -34.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.73% | CAGR (5y): -13.23%
%
Regression: 3.62% | CAGR (5y): -1.25%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 55.84x)
%