DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.71
Today's Fair Value
$3.13 -59.4%
Margin of Safety
-146.33%
Projected Value (5Y)
$5.04 -34.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.15% | CAGR (5y): -16.57%
%
Regression: 0.61% | CAGR (5y): 0.79%
%
Regression: 1.71% | CAGR (5y): -2.38%
Capped at 18.00x (Historical 5y: 11.06x)
%