DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.48
Today's Fair Value
$5.79 -53.61%
Margin of Safety
-115.54%
Projected Value (5Y)
$9.32 -25.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.33% | CAGR (5y): -8.03%
%
Regression: 0.37% | CAGR (5y): -1.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.14x)
%