DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.51
Today's Fair Value
$4.25 -55.31%
Margin of Safety
-123.76%
Projected Value (5Y)
$6.85 -27.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 41.93% | CAGR (5y): 23.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 66.65x)
%