DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.01
Today's Fair Value
$6.13 -70.82%
Margin of Safety
-242.74%
Projected Value (5Y)
$9.88 -52.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.01% | CAGR (5y): -11.38%
%
Regression: 3.61% | CAGR (5y): 3.56%
%
Regression: 0.64% | CAGR (5y): 0.01%
Capped at 18.00x (Historical 5y: 12.03x)
%