DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.10
Today's Fair Value
$4.65 -75.65%
Margin of Safety
-310.75%
Projected Value (5Y)
$7.49 -60.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.5% | CAGR (5y): 2.71%
%
Regression: 2.17% | CAGR (5y): 0.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.95x)
%