DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.70
Today's Fair Value
$3.46 -81.5%
Margin of Safety
-440.46%
Projected Value (5Y)
$5.58 -70.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.8% | CAGR (5y): 16.09%
%
Regression: 1.28% | CAGR (5y): 0.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 51.93x)
%