DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.05
Today's Fair Value
$2.06 -92.66%
Margin of Safety
-1261.65%
Projected Value (5Y)
$3.31 -88.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.51% | CAGR (5y): 12.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.32x)
%