DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.69
Today's Fair Value
$2.77 -76.3%
Margin of Safety
-322.02%
Projected Value (5Y)
$4.46 -61.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 143.42% | CAGR (5y): 0%
%
Regression: 8.05% | CAGR (5y): 1.93%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.91x)
%