DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.36
Today's Fair Value
$3.73 -80.73%
Margin of Safety
-419.03%
Projected Value (5Y)
$6.01 -68.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.49% | CAGR (5y): 0%
%
Regression: 6.18% | CAGR (5y): 2.89%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 87.67x)
%