DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.35
Today's Fair Value
$1.71 -90.68%
Margin of Safety
-973.10%
Projected Value (5Y)
$2.76 -84.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.42% | CAGR (5y): 1.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 215.83x)
%