DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.79
Today's Fair Value
$2.75 -74.51%
Margin of Safety
-292.36%
Projected Value (5Y)
$4.43 -58.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.29% | CAGR (5y): 5.78%
%
Regression: 35.22% | CAGR (5y): 15.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.08x)
%