DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.35
Today's Fair Value
$2.28 -75.61%
Margin of Safety
-310.09%
Projected Value (5Y)
$3.68 -60.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.33% | CAGR (5y): -8.03%
%
Regression: 0.37% | CAGR (5y): -1.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.3x)
%