DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.97
Today's Fair Value
$6.07 -72.37%
Margin of Safety
-261.94%
Projected Value (5Y)
$9.78 -55.48%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.41% | CAGR (5y): -1.8%
%
Regression: 15.17% | CAGR (5y): 20.05%
%
Regression: 15.62% | CAGR (5y): 15.62%
Capped at 13.67x (Historical 5y: 2.58x)
%