DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.88
Today's Fair Value
$2.99 -82.29%
Margin of Safety
-464.55%
Projected Value (5Y)
$4.81 -71.5%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.29% | CAGR (5y): -24.45%
%
Regression: -5.1% | CAGR (5y): -44.49%
%
Regression: 7.83% | CAGR (5y): 7.82%
Capped at 18.00x (Historical 5y: 20.3x)
%