DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.62
Today's Fair Value
$5.99 -30.51%
Margin of Safety
-43.91%
Projected Value (5Y)
$9.65 +11.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -30.37% | CAGR (5y): 0%
%
Regression: -15.61% | CAGR (5y): -27.37%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.65x)
%