DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.15
Today's Fair Value
$2.42 -70.31%
Margin of Safety
-236.78%
Projected Value (5Y)
$3.90 -52.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.92% | CAGR (5y): 0%
%
Regression: 15.73% | CAGR (5y): 11.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 116.5x)
%