DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.43
Today's Fair Value
$4.61 -15.1%
Margin of Safety
-17.79%
Projected Value (5Y)
$7.43 +36.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.12% | CAGR (5y): 0%
%
Regression: 10.21% | CAGR (5y): 8.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.55x)
%