DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.65
Today's Fair Value
$2.66 -78.97%
Margin of Safety
-375.56%
Projected Value (5Y)
$4.29 -66.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.88% | CAGR (5y): 0%
%
Regression: 3.06% | CAGR (5y): 3.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 55.96x)
%