DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.86
Today's Fair Value
$6.81 -23.14%
Margin of Safety
-30.10%
Projected Value (5Y)
$10.97 +23.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.11% | CAGR (5y): -2.1%
%
Regression: -3.13% | CAGR (5y): -3.9%
%
Regression: -7.46% | CAGR (5y): -45%
Capped at 30.00x (Historical 5y: 14.38x)
%