DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.31
Today's Fair Value
$3.12 -69.74%
Margin of Safety
-230.45%
Projected Value (5Y)
$5.02 -51.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.41% | CAGR (5y): -11.52%
%
Regression: 0.64% | CAGR (5y): 0.6%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.99x)
%