DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.97
Today's Fair Value
$10.92 -56.27%
Margin of Safety
-128.66%
Projected Value (5Y)
$17.59 -29.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -0.79% | CAGR (5y): -0.79%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 19.54x)
%