DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.64
Today's Fair Value
$4.16 -67.09%
Margin of Safety
-203.85%
Projected Value (5Y)
$6.70 -46.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.84% | CAGR (5y): -3.04%
%
Regression: 45.05% | CAGR (5y): 73.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.41x)
%