DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.11
Today's Fair Value
$6.30 -79.08%
Margin of Safety
-377.94%
Projected Value (5Y)
$10.15 -66.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.38% | CAGR (5y): 11.64%
%
Regression: 5.41% | CAGR (5y): 8.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.76x)
%