DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.25
Today's Fair Value
$6.33 -71.55%
Margin of Safety
-251.50%
Projected Value (5Y)
$10.20 -54.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.01% | CAGR (5y): -11.38%
%
Regression: 3.61% | CAGR (5y): 3.56%
%
Regression: 3.24% | CAGR (5y): 0.01%
Capped at 18.00x (Historical 5y: 12.42x)
%