DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.62
Today's Fair Value
$3.86 -31.32%
Margin of Safety
-45.60%
Projected Value (5Y)
$6.21 +10.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.93% | CAGR (5y): -9.9%
%
Regression: -0.09% | CAGR (5y): -0.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.43x)
%