DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.83
Today's Fair Value
$5.30 -71.85%
Margin of Safety
-255.28%
Projected Value (5Y)
$8.53 -54.7%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0% | CAGR (5y): 54.76%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 86.71x)
%