DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.78
Today's Fair Value
$6.13 -61.15%
Margin of Safety
-157.42%
Projected Value (5Y)
$9.87 -37.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.84% | CAGR (5y): -18.64%
%
Regression: -0.4% | CAGR (5y): 0.35%
%
Regression: 10.15% | CAGR (5y): 4.19%
Capped at 30.00x (Historical 5y: 20.55x)
%