DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.35
Today's Fair Value
$3.24 -61.2%
Margin of Safety
-157.72%
Projected Value (5Y)
$5.21 -37.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.47% | CAGR (5y): 9.3%
%
Regression: 15.42% | CAGR (5y): 27.79%
%
Regression: 23.91% | CAGR (5y): 22.47%
Capped at 30.00x (Historical 5y: 8.38x)
%