DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.25
Today's Fair Value
$4.88 -65.75%
Margin of Safety
-192.01%
Projected Value (5Y)
$7.86 -44.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.71% | CAGR (5y): -5.55%
%
Regression: -2.66% | CAGR (5y): -3.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.44x)
%