DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.45
Today's Fair Value
$4.59 -45.68%
Margin of Safety
-84.10%
Projected Value (5Y)
$7.39 -12.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.38% | CAGR (5y): 0%
%
Regression: -4.5% | CAGR (5y): -3.43%
%
Regression: 27% | CAGR (5y): -7.27%
Capped at 30.00x (Historical 5y: 8.47x)
%