DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.77
Today's Fair Value
$4.26 -72.99%
Margin of Safety
-270.19%
Projected Value (5Y)
$6.86 -56.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.5% | CAGR (5y): 3.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 88.77x)
%