DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.70
Today's Fair Value
$10.59 -69.48%
Margin of Safety
-227.67%
Projected Value (5Y)
$17.05 -50.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.57% | CAGR (5y): 0%
%
Regression: -0.67% | CAGR (5y): -0.84%
%
Regression: -0.76% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 10.51x)
%