DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.51
Today's Fair Value
$3.10 -70.5%
Margin of Safety
-239.03%
Projected Value (5Y)
$4.99 -52.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -34% | CAGR (5y): 0%
%
Regression: 11.43% | CAGR (5y): 14.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.32x)
%