DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.16
Today's Fair Value
$9.31 -63%
Margin of Safety
-170.25%
Projected Value (5Y)
$14.99 -40.42%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 26.49% | CAGR (5y): 11.57%
%
Regression: 38.81% | CAGR (5y): 39.5%
%
Regression: 109.65% | CAGR (5y): 109.65%
Capped at 13.67x (Historical 5y: 1.19x)
%