DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.59
Today's Fair Value
$9.16 -57.57%
Margin of Safety
-135.70%
Projected Value (5Y)
$14.76 -31.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.16% | CAGR (5y): 0%
%
Regression: 27.67% | CAGR (5y): 7.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.89x)
%