DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.52
Today's Fair Value
$7.44 -61.89%
Margin of Safety
-162.37%
Projected Value (5Y)
$11.98 -38.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.09% | CAGR (5y): -7.81%
%
Regression: 3.33% | CAGR (5y): 3.4%
%
Regression: 0.92% | CAGR (5y): 2.76%
Capped at 13.67x (Historical 5y: 0.65x)
%