DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.41
Today's Fair Value
$10.03 -69.05%
Margin of Safety
-223.13%
Projected Value (5Y)
$16.15 -50.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.09% | CAGR (5y): 1.88%
%
Regression: -0.67% | CAGR (5y): -2.28%
%
Regression: -0.33% | CAGR (5y): -8.87%
Capped at 13.67x (Historical 5y: 1.08x)
%