DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.15
Today's Fair Value
$8.65 -64.18%
Margin of Safety
-179.19%
Projected Value (5Y)
$13.93 -42.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.16% | CAGR (5y): 0%
%
Regression: 27.67% | CAGR (5y): 7.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.27x)
%