DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.73
Today's Fair Value
$5.97 -68.13%
Margin of Safety
-213.74%
Projected Value (5Y)
$9.62 -48.64%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.01% | CAGR (5y): -11.38%
%
Regression: 3.61% | CAGR (5y): 3.56%
%
Regression: 6.17% | CAGR (5y): -0.03%
Capped at 18.00x (Historical 5y: 11.71x)
%