DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.06
Today's Fair Value
$4.99 -38.09%
Margin of Safety
-61.52%
Projected Value (5Y)
$8.03 -0.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.38% | CAGR (5y): 0%
%
Regression: -4.5% | CAGR (5y): -3.43%
%
Regression: 27% | CAGR (5y): -7.27%
Capped at 30.00x (Historical 5y: 9.2x)
%