DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.11
Today's Fair Value
$4.57 -35.72%
Margin of Safety
-55.58%
Projected Value (5Y)
$7.36 +3.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.28% | CAGR (5y): -4.62%
%
Regression: 6.53% | CAGR (5y): 1.92%
%
Regression: -0.93% | CAGR (5y): -1.02%
Capped at 13.67x (Historical 5y: 0.93x)
%