DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$16.66
Today's Fair Value
Invalid (Negative Base)
Margin of Safety
Invalid (Negative Base)
Projected Value (5Y)
Invalid (Negative Base)
Dividends Paid (5Y)
$0.00

DCF Inputs

DCF valuation requires positive baseline cash flows. SCGLY currently has negative Adjusted Free Cash Flow.
Scenario
%

Regression: 6.46% | CAGR (5y): 0%

%

Regression: 0.21% | CAGR (5y): -0.87%

%

Regression: -0.64% | CAGR (5y): 11.75%

Capped at 30.00x (Historical 5y: 0.96x)

%

Historical and Projected Price

Historical and Projected Adjusted Free Cash Flow

© 2026 bestshares.com. All rights reserved.