DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.03
Today's Fair Value
$5.27 -52.22%
Margin of Safety
-109.30%
Projected Value (5Y)
$8.48 -23.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.09% | CAGR (5y): -7.81%
%
Regression: 3.33% | CAGR (5y): 3.4%
%
Regression: -10.76% | CAGR (5y): -14.97%
Capped at 13.67x (Historical 5y: 0.46x)
%