DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.81
Today's Fair Value
$4.38 -79.92%
Margin of Safety
-397.95%
Projected Value (5Y)
$7.05 -67.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.41% | CAGR (5y): -1.8%
%
Regression: 15.17% | CAGR (5y): 20.05%
%
Regression: 17.69% | CAGR (5y): -0.03%
Capped at 13.67x (Historical 5y: 1.86x)
%