DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.09
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. SGA
currently has negative Adjusted Free Cash Flow.
Scenario
%
Regression: -19.38% | CAGR (5y): -47.58%
%
Regression: 0.67% | CAGR (5y): 0.94%
%
Regression: -0.56% | CAGR (5y): 44.27%
Capped at 30.00x (Historical 5y: 14.01x)
%