DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.07
Today's Fair Value
$4.63 -34.51%
Margin of Safety
-52.70%
Projected Value (5Y)
$7.45 +5.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -51.92% | CAGR (5y): 0%
%
Regression: -3.81% | CAGR (5y): -4.73%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.28x)
%