DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.11
Today's Fair Value
$6.86 -32.15%
Margin of Safety
-47.38%
Projected Value (5Y)
$11.05 +9.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.82% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.08x)
%