DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.68
Today's Fair Value
$5.66 -71.24%
Margin of Safety
-247.70%
Projected Value (5Y)
$9.12 -53.66%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.78% | CAGR (5y): -11.34%
%
Regression: -0.56% | CAGR (5y): -2.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.41x)
%