DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.54
Today's Fair Value
$4.00 -62.05%
Margin of Safety
-163.50%
Projected Value (5Y)
$6.44 -38.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.73% | CAGR (5y): -17.44%
%
Regression: 17.81% | CAGR (5y): 20.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.48x)
%