DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.69
Today's Fair Value
$4.33 -80.04%
Margin of Safety
-400.92%
Projected Value (5Y)
$6.97 -67.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.5% | CAGR (5y): 3.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 81.93x)
%