DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.57
Today's Fair Value
$6.92 -75.78%
Margin of Safety
-312.86%
Projected Value (5Y)
$11.14 -61.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.31% | CAGR (5y): -25.85%
%
Regression: -2.11% | CAGR (5y): -2.71%
%
Regression: -3.09% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.01x)
%