DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.48
Today's Fair Value
$4.30 -86.76%
Margin of Safety
-655.35%
Projected Value (5Y)
$6.93 -78.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.29% | CAGR (5y): -5.6%
%
Regression: -1.97% | CAGR (5y): -5.05%
%
Regression: 3.79% | CAGR (5y): 7.81%
Capped at 30.00x (Historical 5y: 12.62x)
%