DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.21
Today's Fair Value
$4.15 -49.45%
Margin of Safety
-97.83%
Projected Value (5Y)
$6.68 -18.64%
Dividends Paid (5Y)
$0.15
DCF Inputs
Scenario
%
Regression: 14.56% | CAGR (5y): 39.97%
%
Regression: 1.84% | CAGR (5y): 4.38%
%
Regression: -5.4% | CAGR (5y): 3.3%
Capped at 30.00x (Historical 5y: 19.52x)
%