DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.35
Today's Fair Value
$5.97 -58.4%
Margin of Safety
-140.37%
Projected Value (5Y)
$9.61 -33.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.76% | CAGR (5y): -23.79%
%
Regression: -0.28% | CAGR (5y): -1.93%
%
Regression: 5.53% | CAGR (5y): -8.57%
Capped at 30.00x (Historical 5y: 7.49x)
%