DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.62
Today's Fair Value
$8.61 -48.19%
Margin of Safety
-93.03%
Projected Value (5Y)
$13.87 -16.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.05% | CAGR (5y): 13.07%
%
Regression: -1.69% | CAGR (5y): -6.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.33x)
%