DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.58
Today's Fair Value
$5.77 -39.77%
Margin of Safety
-66.03%
Projected Value (5Y)
$9.29 -3.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.34% | CAGR (5y): 0.94%
%
Regression: 23.9% | CAGR (5y): 25.44%
%
Regression: 4.29% | CAGR (5y): 5.89%
Capped at 13.67x (Historical 5y: 1.25x)
%