DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.64
Today's Fair Value
$5.22 -58.7%
Margin of Safety
-142.15%
Projected Value (5Y)
$8.41 -33.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.11% | CAGR (5y): -6.9%
%
Regression: 6.45% | CAGR (5y): 4.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.69x)
%