DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.53
Today's Fair Value
$3.82 -71.77%
Margin of Safety
-254.19%
Projected Value (5Y)
$6.16 -54.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.35% | CAGR (5y): -37.61%
%
Regression: -2.45% | CAGR (5y): -1.97%
%
Regression: 10.36% | CAGR (5y): -18.94%
Capped at 30.00x (Historical 5y: 15.23x)
%