DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.87
Today's Fair Value
$2.17 -78.01%
Margin of Safety
-354.84%
Projected Value (5Y)
$3.50 -64.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.41% | CAGR (5y): 14.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 22.74x)
%