DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.57
Today's Fair Value
$3.91 -81.87%
Margin of Safety
-451.66%
Projected Value (5Y)
$6.30 -70.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0% | CAGR (5y): -46.19%
%
Regression: 1.17% | CAGR (5y): 0.9%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 19.24x)
%