DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.48
Today's Fair Value
$4.13 -36.27%
Margin of Safety
-56.90%
Projected Value (5Y)
$6.65 +2.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.93% | CAGR (5y): -9.9%
%
Regression: -0.09% | CAGR (5y): -0.74%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 2.6x)
%