DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.01
Today's Fair Value
$7.44 -69.01%
Margin of Safety
-222.72%
Projected Value (5Y)
$11.98 -50.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 78.94% | CAGR (5y): 34.28%
%
Regression: 75.86% | CAGR (5y): 87.14%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 2.1x)
%