DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.05
Today's Fair Value
$8.34 -48.04%
Margin of Safety
-92.45%
Projected Value (5Y)
$13.43 -16.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.51% | CAGR (5y): -11.45%
%
Regression: 4.15% | CAGR (5y): 3.09%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.2x)
%