DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.33
Today's Fair Value
$2.10 -81.47%
Margin of Safety
-439.52%
Projected Value (5Y)
$3.39 -70.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.22% | CAGR (5y): 11.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.69x)
%