DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.22
Today's Fair Value
$3.38 -90.92%
Margin of Safety
-1001.18%
Projected Value (5Y)
$5.45 -85.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -13.81% | CAGR (5y): -54.24%
%
Regression: 4.48% | CAGR (5y): -2.19%
%
Regression: -10.6% | CAGR (5y): 41.42%
Capped at 30.00x (Historical 5y: 5.71x)
%