DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.91
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00
DCF Inputs
DCF valuation requires positive baseline cash flows. NTIC
currently has negative Free Cash Flow.
Scenario
%
Regression: -0.13% | CAGR (5y): 0%
%
Regression: 0.71% | CAGR (5y): 1.16%
%
Regression: -13.25% | CAGR (5y): -36.58%
Capped at 30.00x (Historical 5y: 40.33x)
%