DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.00
Today's Fair Value
$2.68 -61.71%
Margin of Safety
-161.19%
Projected Value (5Y)
$4.31 -38.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 87.46% | CAGR (5y): 9.03%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 41.41x)
%