DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.37
Today's Fair Value
$8.59 -55.65%
Margin of Safety
-125.49%
Projected Value (5Y)
$13.83 -28.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.62% | CAGR (5y): 0.44%
%
Regression: 5.81% | CAGR (5y): 3.05%
%
Regression: 11.8% | CAGR (5y): 5.06%
Capped at 13.67x (Historical 5y: 0.99x)
%