DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.04
Today's Fair Value
$6.58 -82.7%
Margin of Safety
-478.12%
Projected Value (5Y)
$10.60 -72.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.64% | CAGR (5y): 0%
%
Regression: -1.38% | CAGR (5y): -1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.27x)
%