DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.96
Today's Fair Value
$1.34 -95.21%
Margin of Safety
-1986.57%
Projected Value (5Y)
$2.16 -92.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.91% | CAGR (5y): 2.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 397.31x)
%