DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.59
Today's Fair Value
$3.92 -62.98%
Margin of Safety
-170.15%
Projected Value (5Y)
$6.32 -40.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.8% | CAGR (5y): 0%
%
Regression: 229.21% | CAGR (5y): 429.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.06x)
%