DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.60
Today's Fair Value
$5.15 -68.98%
Margin of Safety
-222.33%
Projected Value (5Y)
$8.30 -50%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.45% | CAGR (5y): -7.77%
%
Regression: 0.53% | CAGR (5y): -3.35%
%
Regression: -11.68% | CAGR (5y): 140.28%
Capped at 13.67x (Historical 5y: 0.75x)
%