DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.14
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. LI
currently has negative Free Cash Flow.
Scenario
%
Regression: 55.69% | CAGR (5y): 0%
%
Regression: 3.03% | CAGR (5y): 3.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.07x)
%