DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.37
Today's Fair Value
$2.62 -51.21%
Margin of Safety
-104.96%
Projected Value (5Y)
$4.22 -21.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.92% | CAGR (5y): 3.79%
%
Regression: 16.7% | CAGR (5y): 40.97%
%
Regression: -18.69% | CAGR (5y): -10.06%
Capped at 13.67x (Historical 5y: 0.79x)
%