DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.97
Today's Fair Value
$9.71 -66.48%
Margin of Safety
-198.35%
Projected Value (5Y)
$15.64 -46.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 25.05% | CAGR (5y): 85.8%
%
Regression: 10.38% | CAGR (5y): 10.13%
%
Regression: 8.96% | CAGR (5y): 69.04%
Capped at 30.00x (Historical 5y: 9.42x)
%