DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.00
Today's Fair Value
$14.31 -37.78%
Margin of Safety
-60.73%
Projected Value (5Y)
$23.05 +0.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.95% | CAGR (5y): -27.5%
%
Regression: -1% | CAGR (5y): -0.16%
%
Regression: -6.32% | CAGR (5y): -47.98%
Capped at 30.00x (Historical 5y: 32.45x)
%