DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.80
Today's Fair Value
$7.23 -38.73%
Margin of Safety
-63.21%
Projected Value (5Y)
$11.64 -1.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.46% | CAGR (5y): -15.69%
%
Regression: 0.42% | CAGR (5y): 0.68%
%
Regression: 45.83% | CAGR (5y): 60.35%
Capped at 30.00x (Historical 5y: 5.11x)
%