DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.97
Today's Fair Value
$3.31 -44.56%
Margin of Safety
-80.36%
Projected Value (5Y)
$5.33 -10.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.29% | CAGR (5y): -23.36%
%
Regression: 5.48% | CAGR (5y): 2.88%
%
Regression: 46.31% | CAGR (5y): 14.87%
Capped at 13.67x (Historical 5y: 1.71x)
%