DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.52
Today's Fair Value
$5.27 -66.04%
Margin of Safety
-194.50%
Projected Value (5Y)
$8.49 -45.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.51% | CAGR (5y): -11.45%
%
Regression: 4.15% | CAGR (5y): 3.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.53x)
%