DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.51
Today's Fair Value
$5.46 -35.84%
Margin of Safety
-55.86%
Projected Value (5Y)
$8.80 +3.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 22.49% | CAGR (5y): 14.25%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.93x)
%