DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.70
Today's Fair Value
$9.04 -72.35%
Margin of Safety
-261.73%
Projected Value (5Y)
$14.56 -55.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.2% | CAGR (5y): -24.11%
%
Regression: 6.46% | CAGR (5y): 7.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.14x)
%