DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.20
Today's Fair Value
$4.79 -47.93%
Margin of Safety
-92.07%
Projected Value (5Y)
$7.71 -16.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 53.04% | CAGR (5y): 35.71%
%
Regression: 32.43% | CAGR (5y): 33.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.46x)
%