DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.54
Today's Fair Value
$4.71 -71.52%
Margin of Safety
-251.17%
Projected Value (5Y)
$7.59 -54.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.23% | CAGR (5y): 0.74%
%
Regression: 1.28% | CAGR (5y): 0.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.87x)
%