DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.75
Today's Fair Value
$4.27 -83.42%
Margin of Safety
-503.04%
Projected Value (5Y)
$6.88 -73.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.84% | CAGR (5y): 14.84%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 112.46x)
%