DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.36
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. LAES
currently has negative Adjusted Free Cash Flow.
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 47.03% | CAGR (5y): 54.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 69.02x)
%