DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.40
Today's Fair Value
$0.94 -93.47%
Margin of Safety
-1431.91%
Projected Value (5Y)
$1.51 -89.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.25% | CAGR (5y): 10.65%
%
Regression: 7.73% | CAGR (5y): 12.89%
Capped at 18.00x (Historical 5y: 12.98x)
%