DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.58
Today's Fair Value
$10.52 -69.58%
Margin of Safety
-228.71%
Projected Value (5Y)
$16.94 -51.01%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.97% | CAGR (5y): -13.69%
%
Regression: -0.41% | CAGR (5y): -1.31%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.67x)
%