DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.92
Today's Fair Value
$11.83 -0.76%
Margin of Safety
-0.76%
Projected Value (5Y)
$19.06 +59.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.51% | CAGR (5y): -13.31%
%
Regression: -6.33% | CAGR (5y): -5.08%
%
Regression: -26.15% | CAGR (5y): -26.15%
Capped at 30.00x (Historical 5y: 6.43x)
%