DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.20
Today's Fair Value
$7.51 -38.44%
Margin of Safety
-62.45%
Projected Value (5Y)
$12.09 -0.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.83% | CAGR (5y): 0.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 33.83x)
%