DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.38
Today's Fair Value
$3.92 -74.51%
Margin of Safety
-292.35%
Projected Value (5Y)
$6.32 -58.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.3% | CAGR (5y): 9.94%
%
Regression: 4.2% | CAGR (5y): 11.82%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.41x)
%