DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.05
Today's Fair Value
$2.94 -58.3%
Margin of Safety
-139.80%
Projected Value (5Y)
$4.73 -32.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.15% | CAGR (5y): -16.57%
%
Regression: 0.61% | CAGR (5y): 0.79%
%
Regression: 1.71% | CAGR (5y): -2.38%
Capped at 18.00x (Historical 5y: 11.11x)
%