DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.07
Today's Fair Value
$5.70 -66.61%
Margin of Safety
-199.47%
Projected Value (5Y)
$9.18 -46.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.08% | CAGR (5y): 15.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.03x)
%