DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.12
Today's Fair Value
$3.49 -79.61%
Margin of Safety
-390.54%
Projected Value (5Y)
$5.62 -67.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.98% | CAGR (5y): -36.92%
%
Regression: 1.6% | CAGR (5y): 5.19%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 30.84x)
%