DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.38
Today's Fair Value
$4.75 -58.26%
Margin of Safety
-139.58%
Projected Value (5Y)
$7.65 -32.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.82% | CAGR (5y): 15.26%
%
Regression: 0.38% | CAGR (5y): 0.88%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.58x)
%