DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.35
Today's Fair Value
$2.59 -85.07%
Margin of Safety
-569.88%
Projected Value (5Y)
$4.17 -75.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.76% | CAGR (5y): -37.98%
%
Regression: -6.74% | CAGR (5y): -7.92%
%
Regression: 2.46% | CAGR (5y): -0.04%
Capped at 13.67x (Historical 5y: 1.51x)
%