DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.60
Today's Fair Value
$5.97 -72.36%
Margin of Safety
-261.81%
Projected Value (5Y)
$9.62 -55.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.41% | CAGR (5y): -1.8%
%
Regression: 15.17% | CAGR (5y): 20.05%
%
Regression: 41.28% | CAGR (5y): 41.28%
Capped at 13.67x (Historical 5y: 2.54x)
%