DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.84
Today's Fair Value
$7.78 -60.79%
Margin of Safety
-155.01%
Projected Value (5Y)
$12.53 -36.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -21.78% | CAGR (5y): -52.36%
%
Regression: -4.59% | CAGR (5y): -4.7%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.08x)
%