DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.36
Today's Fair Value
$8.18 -21.04%
Margin of Safety
-26.65%
Projected Value (5Y)
$13.18 +27.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.09% | CAGR (5y): -2.45%
%
Regression: 1.02% | CAGR (5y): -0.92%
%
Regression: 1.43% | CAGR (5y): -7.46%
Capped at 13.67x (Historical 5y: 0.65x)
%