DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.51
Today's Fair Value
$1.15 -93.79%
Margin of Safety
-1509.57%
Projected Value (5Y)
$1.86 -89.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.66% | CAGR (5y): 4.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 281.32x)
%