DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.00
Today's Fair Value
$4.32 -69.14%
Margin of Safety
-224.07%
Projected Value (5Y)
$6.96 -50.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.7% | CAGR (5y): 22.92%
%
Regression: 8.66% | CAGR (5y): 15.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 73.57x)
%