DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.07
Today's Fair Value
$6.64 -52.81%
Margin of Safety
-111.90%
Projected Value (5Y)
$10.70 -23.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.12% | CAGR (5y): -2.33%
%
Regression: 3% | CAGR (5y): 1.02%
%
Regression: 3.65% | CAGR (5y): 2.59%
Capped at 13.67x (Historical 5y: 1.48x)
%