DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.42
Today's Fair Value
$2.76 -79.43%
Margin of Safety
-386.23%
Projected Value (5Y)
$4.45 -66.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.14% | CAGR (5y): -1.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.96x)
%