DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.87
Today's Fair Value
$2.32 -52.36%
Margin of Safety
-109.91%
Projected Value (5Y)
$3.74 -23.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.68% | CAGR (5y): 6.36%
%
Regression: 0.61% | CAGR (5y): 0.08%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 55.97x)
%