DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.49
Today's Fair Value
$9.41 -64.48%
Margin of Safety
-181.51%
Projected Value (5Y)
$15.16 -42.77%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.5% | CAGR (5y): 17.69%
%
Regression: 13.59% | CAGR (5y): 8.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.38x)
%