DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.43
Today's Fair Value
$6.40 -55.65%
Margin of Safety
-125.47%
Projected Value (5Y)
$10.31 -28.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.41% | CAGR (5y): -1.19%
%
Regression: 28.79% | CAGR (5y): 25.79%
%
Regression: 91.62% | CAGR (5y): 115.92%
Capped at 30.00x (Historical 5y: 31.2x)
%