DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.79
Today's Fair Value
$7.43 -62.46%
Margin of Safety
-166.35%
Projected Value (5Y)
$11.96 -39.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.42% | CAGR (5y): -5.41%
%
Regression: 6.77% | CAGR (5y): -2.17%
%
Regression: 13.44% | CAGR (5y): 18.76%
Capped at 13.67x (Historical 5y: 0.87x)
%