DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.49
Today's Fair Value
$10.36 -43.97%
Margin of Safety
-78.47%
Projected Value (5Y)
$16.69 -9.73%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.61% | CAGR (5y): 14.34%
%
Regression: 10.52% | CAGR (5y): 9.55%
%
Regression: -3.35% | CAGR (5y): -17.37%
Capped at 13.67x (Historical 5y: 1.11x)
%