DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.99
Today's Fair Value
$8.11 -63.12%
Margin of Safety
-171.15%
Projected Value (5Y)
$13.06 -40.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.8% | CAGR (5y): -5.4%
%
Regression: 2.6% | CAGR (5y): 2.99%
%
Regression: -2.19% | CAGR (5y): -33.02%
Capped at 30.00x (Historical 5y: 7.5x)
%