DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.25
Today's Fair Value
$8.38 -25.51%
Margin of Safety
-34.25%
Projected Value (5Y)
$13.50 +20%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.88% | CAGR (5y): -19.62%
%
Regression: -7.84% | CAGR (5y): -10.7%
%
Regression: 9.23% | CAGR (5y): -20.16%
Capped at 13.67x (Historical 5y: 0.55x)
%