DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.34
Today's Fair Value
$8.77 -34.26%
Margin of Safety
-52.11%
Projected Value (5Y)
$14.13 +5.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.07% | CAGR (5y): -9.78%
%
Regression: -6.66% | CAGR (5y): -3.82%
%
Regression: 6.04% | CAGR (5y): -6.01%
Capped at 30.00x (Historical 5y: 12.26x)
%