DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.09
Today's Fair Value
$2.98 -84.39%
Margin of Safety
-540.60%
Projected Value (5Y)
$4.80 -74.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.86% | CAGR (5y): -10.21%
%
Regression: 0.26% | CAGR (5y): -0.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.79x)
%