DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.78
Today's Fair Value
$6.13 -9.59%
Margin of Safety
-10.60%
Projected Value (5Y)
$9.88 +45.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 80.35% | CAGR (5y): 0%
%
Regression: 13.87% | CAGR (5y): 10.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.11x)
%