DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.33
Today's Fair Value
$3.92 -65.4%
Margin of Safety
-189.03%
Projected Value (5Y)
$6.32 -44.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.57% | CAGR (5y): -12.79%
%
Regression: 3.59% | CAGR (5y): 0.55%
%
Regression: 7.32% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 6.58x)
%