DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.44
Today's Fair Value
$3.09 -67.27%
Margin of Safety
-205.50%
Projected Value (5Y)
$4.97 -47.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11% | CAGR (5y): -32.7%
%
Regression: 0.91% | CAGR (5y): -1.87%
%
Regression: 6.42% | CAGR (5y): -4.84%
Capped at 30.00x (Historical 5y: 24x)
%