DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.35
Today's Fair Value
$7.33 -74.14%
Margin of Safety
-286.77%
Projected Value (5Y)
$11.81 -58.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.9% | CAGR (5y): -2.05%
%
Regression: -3.1% | CAGR (5y): -12.94%
%
Regression: 3.19% | CAGR (5y): -2.19%
Capped at 30.00x (Historical 5y: 7.96x)
%