DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.91
Today's Fair Value
$3.51 -60.61%
Margin of Safety
-153.85%
Projected Value (5Y)
$5.65 -36.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 13.26% | CAGR (5y): 5.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.45x)
%