DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.40
Today's Fair Value
$1.56 -92.71%
Margin of Safety
-1271.79%
Projected Value (5Y)
$2.51 -88.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.37% | CAGR (5y): 0%
%
Regression: 2.67% | CAGR (5y): 0.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 48.1x)
%