DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.58
Today's Fair Value
$12.36 -65.26%
Margin of Safety
-187.86%
Projected Value (5Y)
$19.91 -44.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.11% | CAGR (5y): -14.9%
%
Regression: -0.55% | CAGR (5y): -0.62%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.33x)
%