DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.51
Today's Fair Value
$11.88 -49.47%
Margin of Safety
-97.90%
Projected Value (5Y)
$19.13 -18.63%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.44% | CAGR (5y): -2.03%
%
Regression: 1.72% | CAGR (5y): 0.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.88x)
%