DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.88
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. FSI
currently has negative Free Cash Flow.
Scenario
%
Regression: -1.82% | CAGR (5y): 0%
%
Regression: 0.71% | CAGR (5y): 2.02%
%
Regression: -2.34% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 12.38x)
%