DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.47
Today's Fair Value
$2.45 -67.2%
Margin of Safety
-204.90%
Projected Value (5Y)
$3.94 -47.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.98% | CAGR (5y): -7.91%
%
Regression: 0.31% | CAGR (5y): 0.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.66x)
%