DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.81
Today's Fair Value
$2.13 -72.73%
Margin of Safety
-266.67%
Projected Value (5Y)
$3.43 -56.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.11% | CAGR (5y): -3.38%
%
Regression: -0.21% | CAGR (5y): 0.27%
%
Regression: -31.16% | CAGR (5y): -28.31%
Capped at 13.67x (Historical 5y: 0.29x)
%