DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.89
Today's Fair Value
$3.06 -80.74%
Margin of Safety
-419.28%
Projected Value (5Y)
$4.93 -68.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.8% | CAGR (5y): 0%
%
Regression: 6.91% | CAGR (5y): 1.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.43x)
%