DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.12
Today's Fair Value
$1.11 -93.52%
Margin of Safety
-1442.34%
Projected Value (5Y)
$1.78 -89.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 44.43% | CAGR (5y): 17.77%
%
Regression: 3.53% | CAGR (5y): 4.75%
%
Regression: 20.91% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 45.34x)
%