DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.93
Today's Fair Value
$6.74 -62.41%
Margin of Safety
-166.02%
Projected Value (5Y)
$10.86 -39.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.42% | CAGR (5y): -5.41%
%
Regression: 6.77% | CAGR (5y): -2.17%
%
Regression: 41.67% | CAGR (5y): 41.67%
Capped at 13.67x (Historical 5y: 0.79x)
%