DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.80
Today's Fair Value
$7.51 -62.07%
Margin of Safety
-163.65%
Projected Value (5Y)
$12.10 -38.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.42% | CAGR (5y): -5.41%
%
Regression: 6.77% | CAGR (5y): -2.17%
%
Regression: 4.8% | CAGR (5y): -0.05%
Capped at 13.67x (Historical 5y: 0.88x)
%