DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.53
Today's Fair Value
$6.16 -27.78%
Margin of Safety
-38.47%
Projected Value (5Y)
$9.92 +16.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.16% | CAGR (5y): 3.87%
%
Regression: 2.66% | CAGR (5y): 2.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.41x)
%