DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.13
Today's Fair Value
$1.27 -95.64%
Margin of Safety
-2193.70%
Projected Value (5Y)
$2.05 -92.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.53% | CAGR (5y): 12.31%
%
Regression: -0.82% | CAGR (5y): -0.63%
%
Regression: 7.5% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.82x)
%