DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.17
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. INLX
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: 28.19% | CAGR (5y): 0%
%
Regression: 41.76% | CAGR (5y): 12.31%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.58x)
%