DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.41
Today's Fair Value
$3.40 -83.34%
Margin of Safety
-500.29%
Projected Value (5Y)
$5.47 -73.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.69% | CAGR (5y): 0%
%
Regression: 0.2% | CAGR (5y): 1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%