DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.51
Today's Fair Value
$3.80 -66.99%
Margin of Safety
-202.89%
Projected Value (5Y)
$6.12 -46.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.59% | CAGR (5y): 16.53%
%
Regression: 13.54% | CAGR (5y): 0.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.46x)
%