DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.68
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. SFTBY
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: 12.29% | CAGR (5y): 0%
%
Regression: -8.31% | CAGR (5y): -18.91%
%
Regression: -8.01% | CAGR (5y): -26.52%
Capped at 30.00x (Historical 5y: 5.45x)
%