DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.69
Today's Fair Value
$3.21 -83.7%
Margin of Safety
-513.40%
Projected Value (5Y)
$5.17 -73.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 4.64% | CAGR (5y): 4.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 63.55x)
%