DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.57
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. FUJIY
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: 4.55% | CAGR (5y): 0%
%
Regression: 12.74% | CAGR (5y): 24.06%
%
Regression: 7.76% | CAGR (5y): 7.33%
Capped at 30.00x (Historical 5y: 5.85x)
%