DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.65
Today's Fair Value
$7.38 -36.65%
Margin of Safety
-57.86%
Projected Value (5Y)
$11.88 +1.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.83% | CAGR (5y): 2.97%
%
Regression: -1.58% | CAGR (5y): -1.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.66x)
%