DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.52
Today's Fair Value
$9.15 -62.68%
Margin of Safety
-167.98%
Projected Value (5Y)
$14.74 -39.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.09% | CAGR (5y): -7.81%
%
Regression: 3.33% | CAGR (5y): 3.4%
%
Regression: 108.26% | CAGR (5y): 108.26%
Capped at 13.67x (Historical 5y: 0.8x)
%