DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.65
Today's Fair Value
$5.52 -79.29%
Margin of Safety
-382.79%
Projected Value (5Y)
$8.89 -66.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.73% | CAGR (5y): -21.16%
%
Regression: 0.66% | CAGR (5y): 4.14%
%
Regression: 9.32% | CAGR (5y): 14.54%
Capped at 30.00x (Historical 5y: 37.88x)
%