DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.09
Today's Fair Value
$3.96 -80.29%
Margin of Safety
-407.32%
Projected Value (5Y)
$6.37 -68.29%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -19.09% | CAGR (5y): 0%
%
Regression: -0.71% | CAGR (5y): 1.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.84x)
%