DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.40
Today's Fair Value
$6.81 -69.6%
Margin of Safety
-228.93%
Projected Value (5Y)
$10.97 -51.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.78% | CAGR (5y): -11.34%
%
Regression: -0.63% | CAGR (5y): -1.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.64x)
%