DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.62
Today's Fair Value
$5.28 -20.24%
Margin of Safety
-25.38%
Projected Value (5Y)
$8.51 +28.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.58% | CAGR (5y): -7.59%
%
Regression: -2.88% | CAGR (5y): -3.24%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.21x)
%