DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.72
Today's Fair Value
$4.23 -82.89%
Margin of Safety
-484.40%
Projected Value (5Y)
$6.82 -72.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.25% | CAGR (5y): -1.44%
%
Regression: 6.56% | CAGR (5y): 11.9%
%
Regression: -12.85% | CAGR (5y): 2.53%
Capped at 13.67x (Historical 5y: 1.37x)
%