DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.49
Today's Fair Value
$4.38 -41.52%
Margin of Safety
-71.00%
Projected Value (5Y)
$7.06 -5.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.06% | CAGR (5y): 2.36%
%
Regression: 4.4% | CAGR (5y): 6.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.88x)
%