DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.45
Today's Fair Value
$4.03 -75.5%
Margin of Safety
-308.19%
Projected Value (5Y)
$6.49 -60.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.8% | CAGR (5y): 0%
%
Regression: 6.91% | CAGR (5y): 1.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.41x)
%