DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.16
Today's Fair Value
$4.94 -81.81%
Margin of Safety
-449.80%
Projected Value (5Y)
$7.96 -70.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 94.33% | CAGR (5y): 14.47%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 111.25x)
%