DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.76
Today's Fair Value
$9.73 -64.95%
Margin of Safety
-185.30%
Projected Value (5Y)
$15.67 -43.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.6% | CAGR (5y): -3.48%
%
Regression: 1.15% | CAGR (5y): -0.38%
%
Regression: -0.88% | CAGR (5y): 2.81%
Capped at 13.67x (Historical 5y: 0.51x)
%