DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.91
Today's Fair Value
$7.70 -61.33%
Margin of Safety
-158.57%
Projected Value (5Y)
$12.40 -37.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.6% | CAGR (5y): 0%
%
Regression: 3.96% | CAGR (5y): 4.17%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.89x)
%