DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.06
Today's Fair Value
$4.91 -2.96%
Margin of Safety
-3.05%
Projected Value (5Y)
$7.90 +56.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.07% | CAGR (5y): 0%
%
Regression: 8.62% | CAGR (5y): 16.76%
%
Regression: -15.91% | CAGR (5y): -9.71%
Capped at 13.67x (Historical 5y: 8.15x)
%