DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.22
Today's Fair Value
$5.69 -59.99%
Margin of Safety
-149.91%
Projected Value (5Y)
$9.17 -35.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.98% | CAGR (5y): 3.35%
%
Regression: 7.05% | CAGR (5y): 4.32%
%
Regression: 21.38% | CAGR (5y): 3.55%
Capped at 30.00x (Historical 5y: 73.63x)
%