DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.07
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. CLF
currently has negative Free Cash Flow.
Scenario
%
Regression: 45.39% | CAGR (5y): 0%
%
Regression: 12.29% | CAGR (5y): 5.36%
%
Regression: -23.99% | CAGR (5y): 3.71%
Capped at 30.00x (Historical 5y: 6.12x)
%