DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.36
Today's Fair Value
$n/a
Margin of Safety
n/a
Projected Value (5Y)
$n/a
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.1% | CAGR (5y): -7.39%
%
Regression: 0.6% | CAGR (5y): 0.03%
%
Regression: -6.55% | CAGR (5y): -7.14%
Capped at 13.67x (Historical 5y: 0.85x)
%