DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.79
Today's Fair Value
$5.61 -77.37%
Margin of Safety
-341.89%
Projected Value (5Y)
$9.03 -63.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.4% | CAGR (5y): 0%
%
Regression: 1.77% | CAGR (5y): 2.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 66.89x)
%