DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.95
Today's Fair Value
$5.04 -77.04%
Margin of Safety
-335.52%
Projected Value (5Y)
$8.11 -63.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.42% | CAGR (5y): -5.41%
%
Regression: 6.77% | CAGR (5y): -2.17%
%
Regression: -25.43% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.59x)
%