DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.99
Today's Fair Value
$2.32 -88.95%
Margin of Safety
-804.74%
Projected Value (5Y)
$3.73 -82.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.86% | CAGR (5y): -21.52%
%
Regression: 8.12% | CAGR (5y): -30.67%
%
Regression: -42.45% | CAGR (5y): -44.97%
Capped at 13.67x (Historical 5y: 0.45x)
%