DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.50
Today's Fair Value
$3.84 -71.56%
Margin of Safety
-251.56%
Projected Value (5Y)
$6.19 -54.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 47.46% | CAGR (5y): 20.65%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 70.36x)
%