DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.86
Today's Fair Value
$4.74 -74.87%
Margin of Safety
-297.89%
Projected Value (5Y)
$7.64 -59.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.89% | CAGR (5y): -12.16%
%
Regression: 0.78% | CAGR (5y): 1.78%
%
Regression: -18.13% | CAGR (5y): -24.21%
Capped at 30.00x (Historical 5y: 12.48x)
%