DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.38
Today's Fair Value
$1.62 -85.76%
Margin of Safety
-602.47%
Projected Value (5Y)
$2.61 -77.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.32% | CAGR (5y): 16.23%
%
Regression: 1.78% | CAGR (5y): 3.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.88x)
%