DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.94
Today's Fair Value
$3.70 -62.78%
Margin of Safety
-168.65%
Projected Value (5Y)
$5.96 -40.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.57% | CAGR (5y): 0.82%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 85.43x)
%