DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.77
Today's Fair Value
$7.40 -68.87%
Margin of Safety
-221.22%
Projected Value (5Y)
$11.92 -49.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 72.8% | CAGR (5y): 96.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 20.67x)
%