DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.21
Today's Fair Value
$8.45 -61.95%
Margin of Safety
-162.84%
Projected Value (5Y)
$13.61 -38.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.64% | CAGR (5y): 4.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 93.74x)
%