DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.04
Today's Fair Value
$15.48 -44.79%
Margin of Safety
-81.14%
Projected Value (5Y)
$24.93 -11.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.18% | CAGR (5y): -27.08%
%
Regression: -0.67% | CAGR (5y): -2.02%
%
Regression: 12.06% | CAGR (5y): 16.6%
Capped at 30.00x (Historical 5y: 14.51x)
%