DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.33
Today's Fair Value
$8.44 -72.17%
Margin of Safety
-259.36%
Projected Value (5Y)
$13.59 -55.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 629.87% | CAGR (5y): 564.44%
%
Regression: 141.05% | CAGR (5y): 224.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.5x)
%