DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.80
Today's Fair Value
$2.80 -87.72%
Margin of Safety
-714.29%
Projected Value (5Y)
$4.51 -80.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -27% | CAGR (5y): -14.32%
%
Regression: 1.89% | CAGR (5y): 3.86%
%
Regression: -11.92% | CAGR (5y): 81.91%
Capped at 30.00x (Historical 5y: 22.14x)
%