DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.66
Today's Fair Value
$3.37 -91.91%
Margin of Safety
-1136.20%
Projected Value (5Y)
$5.42 -86.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.91% | CAGR (5y): -12.89%
%
Regression: 2.13% | CAGR (5y): 3.16%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 49.31x)
%