DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.60
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. LMNR
currently has negative Free Cash Flow.
Scenario
%
Regression: 4.25% | CAGR (5y): 0%
%
Regression: 2.61% | CAGR (5y): 0.19%
%
Regression: 4.73% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 48.25x)
%