DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.18
Today's Fair Value
$4.87 -32.17%
Margin of Safety
-47.43%
Projected Value (5Y)
$7.84 +9.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.01% | CAGR (5y): -4.74%
%
Regression: 2.79% | CAGR (5y): 2.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.23x)
%