DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.83
Today's Fair Value
$5.93 -64.77%
Margin of Safety
-183.81%
Projected Value (5Y)
$9.55 -43.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.56% | CAGR (5y): -31.95%
%
Regression: -1.38% | CAGR (5y): -2.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.43x)
%