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)

%

Historical and Projected Price

Historical and Projected Operating Income

© 2026 bestshares.com. All rights reserved.