DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.82
Today's Fair Value
$4.12 -47.31%
Margin of Safety
-89.81%
Projected Value (5Y)
$6.63 -15.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.01% | CAGR (5y): -4.74%
%
Regression: 2.79% | CAGR (5y): 2.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.76x)
%