DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.99
Today's Fair Value
$2.89 -67.85%
Margin of Safety
-211.07%
Projected Value (5Y)
$4.65 -48.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.93% | CAGR (5y): -1.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 67.38x)
%