DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.95
Today's Fair Value
$5.82 -26.79%
Margin of Safety
-36.60%
Projected Value (5Y)
$9.37 +17.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -7.82% | CAGR (5y): -7.81%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.62x)
%