DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.87
Today's Fair Value
$3.59 -63.63%
Margin of Safety
-174.93%
Projected Value (5Y)
$5.78 -41.44%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11% | CAGR (5y): -32.7%
%
Regression: 0.91% | CAGR (5y): -1.87%
%
Regression: 4.6% | CAGR (5y): -17.55%
Capped at 30.00x (Historical 5y: 24.41x)
%