DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.65
Today's Fair Value
$4.88 -64.25%
Margin of Safety
-179.71%
Projected Value (5Y)
$7.86 -42.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.17% | CAGR (5y): 0.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 57.03x)
%