DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.77
Today's Fair Value
$3.48 -55.21%
Margin of Safety
-123.28%
Projected Value (5Y)
$5.61 -27.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 28.53% | CAGR (5y): 22.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.78x)
%