DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.50
Today's Fair Value
$3.86 -59.37%
Margin of Safety
-146.11%
Projected Value (5Y)
$6.21 -34.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.87% | CAGR (5y): -2.4%
%
Regression: 19.94% | CAGR (5y): 5.36%
%
Regression: 22.39% | CAGR (5y): 1.08%
Capped at 13.67x (Historical 5y: 0.63x)
%