DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.39
Today's Fair Value
$5.02 -62.51%
Margin of Safety
-166.73%
Projected Value (5Y)
$8.09 -39.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 44.43% | CAGR (5y): 17.77%
%
Regression: 3.53% | CAGR (5y): 4.75%
%
Regression: 20.75% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.64x)
%