DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.21
Today's Fair Value
$6.07 -40.55%
Margin of Safety
-68.20%
Projected Value (5Y)
$9.78 -4.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.87% | CAGR (5y): -3.44%
%
Regression: -3.23% | CAGR (5y): 0.31%
%
Regression: 9.76% | CAGR (5y): 2.02%
Capped at 13.67x (Historical 5y: 0.64x)
%