DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.98
Today's Fair Value
$7.48 -58.4%
Margin of Safety
-140.37%
Projected Value (5Y)
$12.05 -32.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.47% | CAGR (5y): -4.62%
%
Regression: -0.74% | CAGR (5y): -3.06%
%
Regression: -5.11% | CAGR (5y): 11.87%
Capped at 13.67x (Historical 5y: 1.13x)
%