DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.49
Today's Fair Value
$3.01 -64.55%
Margin of Safety
-182.06%
Projected Value (5Y)
$4.85 -42.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.63% | CAGR (5y): -6.61%
%
Regression: 0.87% | CAGR (5y): -1.03%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 13.77x)
%