DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.36
Today's Fair Value
$7.89 -57.03%
Margin of Safety
-132.70%
Projected Value (5Y)
$12.70 -30.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.86% | CAGR (5y): 7.52%
%
Regression: 11.05% | CAGR (5y): -0.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1x)
%