DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.54
Today's Fair Value
$8.44 -78.1%
Margin of Safety
-356.64%
Projected Value (5Y)
$13.59 -64.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 50.67% | CAGR (5y): 50.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.25x)
%