DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.50
Today's Fair Value
$6.13 -54.59%
Margin of Safety
-120.23%
Projected Value (5Y)
$9.88 -26.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.15% | CAGR (5y): 0.13%
%
Regression: 8.89% | CAGR (5y): -1.46%
%
Regression: 63.3% | CAGR (5y): 63.3%
Capped at 13.67x (Historical 5y: 0.81x)
%