DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.52
Today's Fair Value
$4.12 -36.81%
Margin of Safety
-58.25%
Projected Value (5Y)
$6.64 +1.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.92% | CAGR (5y): 12.56%
%
Regression: 6.46% | CAGR (5y): -0.85%
%
Regression: 5.08% | CAGR (5y): 39.68%
Capped at 13.67x (Historical 5y: 0.68x)
%