DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.15
Today's Fair Value
$6.72 -26.56%
Margin of Safety
-36.16%
Projected Value (5Y)
$10.83 +18.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 11.46% | CAGR (5y): 3.27%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 20.86x)
%