DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.05
Today's Fair Value
$2.56 -71.71%
Margin of Safety
-253.52%
Projected Value (5Y)
$4.12 -54.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -22.49% | CAGR (5y): -29.73%
%
Regression: -0.32% | CAGR (5y): -0.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.39x)
%