DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.14
Today's Fair Value
$4.28 -57.79%
Margin of Safety
-136.92%
Projected Value (5Y)
$6.90 -31.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.29% | CAGR (5y): -6.37%
%
Regression: 5.85% | CAGR (5y): 23.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.06x)
%