DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.96
Today's Fair Value
$3.30 -72.41%
Margin of Safety
-262.42%
Projected Value (5Y)
$5.32 -55.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.89% | CAGR (5y): 5.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 65.81x)
%