DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.25
Today's Fair Value
$1.83 -83.73%
Margin of Safety
-514.75%
Projected Value (5Y)
$2.94 -73.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.42% | CAGR (5y): 12.31%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.23x)
%