DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.80
Today's Fair Value
$8.86 -59.36%
Margin of Safety
-146.05%
Projected Value (5Y)
$14.27 -34.54%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.81% | CAGR (5y): -3.57%
%
Regression: -0.24% | CAGR (5y): 0.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 21.07x)
%