DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.04
Today's Fair Value
$4.39 -37.64%
Margin of Safety
-60.36%
Projected Value (5Y)
$7.07 +0.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.3% | CAGR (5y): 1.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.82x)
%