DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.11
Today's Fair Value
$5.43 -70.02%
Margin of Safety
-233.52%
Projected Value (5Y)
$8.74 -51.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.82% | CAGR (5y): -4.94%
%
Regression: 6.77% | CAGR (5y): -2.17%
%
Regression: -24.81% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.6x)
%