DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.28
Today's Fair Value
$6.30 -70.39%
Margin of Safety
-237.78%
Projected Value (5Y)
$10.15 -52.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.37% | CAGR (5y): -19.97%
%
Regression: 0.06% | CAGR (5y): 0%
%
Regression: -0.19% | CAGR (5y): -27.1%
Capped at 30.00x (Historical 5y: 28.89x)
%