DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.38
Today's Fair Value
$9.56 -69.53%
Margin of Safety
-228.24%
Projected Value (5Y)
$15.40 -50.92%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.98% | CAGR (5y): -3.13%
%
Regression: 1.15% | CAGR (5y): -0.38%
%
Regression: -0.97% | CAGR (5y): 5.51%
Capped at 13.67x (Historical 5y: 0.5x)
%