DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.05
Today's Fair Value
$7.05 -29.85%
Margin of Safety
-42.55%
Projected Value (5Y)
$11.36 +13.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.49x)
%