DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.73
Today's Fair Value
$8.07 -45.21%
Margin of Safety
-82.53%
Projected Value (5Y)
$13.00 -11.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.27% | CAGR (5y): -8.71%
%
Regression: 18.19% | CAGR (5y): 6.66%
%
Regression: 8.24% | CAGR (5y): 1.36%
Capped at 13.67x (Historical 5y: 1.92x)
%