DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.26
Today's Fair Value
$8.75 -63.93%
Margin of Safety
-177.26%
Projected Value (5Y)
$14.10 -41.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.46x)
%