DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.63
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. STLA
currently has negative Free Cash Flow.
Scenario
%
Regression: 32.14% | CAGR (5y): 0%
%
Regression: 9.61% | CAGR (5y): 12.14%
%
Regression: 50.49% | CAGR (5y): -27.12%
Capped at 30.00x (Historical 5y: 4.65x)
%