DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.53
Today's Fair Value
$9.73 -60.33%
Margin of Safety
-152.11%
Projected Value (5Y)
$15.67 -36.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.68% | CAGR (5y): -2.53%
%
Regression: -1.13% | CAGR (5y): -2.03%
%
Regression: -1.43% | CAGR (5y): -34.85%
Capped at 30.00x (Historical 5y: 10.74x)
%