DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.13
Today's Fair Value
$6.53 -53.79%
Margin of Safety
-116.39%
Projected Value (5Y)
$10.52 -25.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.84% | CAGR (5y): -18.64%
%
Regression: -0.4% | CAGR (5y): 0.35%
%
Regression: 10.08% | CAGR (5y): 4.19%
Capped at 30.00x (Historical 5y: 21.9x)
%