DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.02
Today's Fair Value
$3.93 -80.37%
Margin of Safety
-409.41%
Projected Value (5Y)
$6.33 -68.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.9% | CAGR (5y): -38.15%
%
Regression: 0.57% | CAGR (5y): 0.63%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 15.5x)
%