DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.45
Today's Fair Value
$5.42 -70.62%
Margin of Safety
-240.41%
Projected Value (5Y)
$8.73 -52.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.21% | CAGR (5y): -13.19%
%
Regression: -1.02% | CAGR (5y): 2.26%
%
Regression: 4.75% | CAGR (5y): -19.73%
Capped at 18.00x (Historical 5y: 12.65x)
%