DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.71
Today's Fair Value
$3.03 -76.16%
Margin of Safety
-319.47%
Projected Value (5Y)
$4.88 -61.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 57.71% | CAGR (5y): 9.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.46x)
%