DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.88
Today's Fair Value
$6.74 -31.78%
Margin of Safety
-46.59%
Projected Value (5Y)
$10.85 +9.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -15.37% | CAGR (5y): 0%
%
Regression: -9.64% | CAGR (5y): -9.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.98x)
%