DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$12.42
Today's Fair Value
$6.69 -46.14%
Margin of Safety
-85.65%
Projected Value (5Y)
$10.78 -13.2%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 1.23% | CAGR (5y): -26.36%

%

Regression: 7.72% | CAGR (5y): 1844.61%

%

Regression: 0% | CAGR (5y): 0%

Capped at 13.67x (Historical 5y: 54.27x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.