DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.95
Today's Fair Value
$3.92 -34.12%
Margin of Safety
-51.79%
Projected Value (5Y)
$6.32 +6.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.73% | CAGR (5y): -13.23%
%
Regression: 3.62% | CAGR (5y): -1.25%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 58.15x)
%