DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.83
Today's Fair Value
$3.92 -89.36%
Margin of Safety
-839.54%
Projected Value (5Y)
$6.32 -82.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 63.97% | CAGR (5y): -1.42%
%
Regression: 4.17% | CAGR (5y): 2.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 149.42x)
%