DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.00
Today's Fair Value
$5.21 -65.27%
Margin of Safety
-187.91%
Projected Value (5Y)
$8.39 -44.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 17.32% | CAGR (5y): 17.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.9x)
%