DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.14
Today's Fair Value
$8.35 -60.5%
Margin of Safety
-153.17%
Projected Value (5Y)
$13.45 -36.38%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.09% | CAGR (5y): -7.81%
%
Regression: 3.33% | CAGR (5y): 3.4%
%
Regression: 5.92% | CAGR (5y): 4.23%
Capped at 13.67x (Historical 5y: 0.73x)
%