DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.11
Today's Fair Value
$3.02 -75.06%
Margin of Safety
-300.99%
Projected Value (5Y)
$4.86 -59.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.63% | CAGR (5y): -6.01%
%
Regression: 6.56% | CAGR (5y): 15.34%
%
Regression: -1.74% | CAGR (5y): -36.9%
Capped at 13.67x (Historical 5y: 0.25x)
%