DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.67
Today's Fair Value
$4.26 -85.64%
Margin of Safety
-596.48%
Projected Value (5Y)
$6.86 -76.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -10.63% | CAGR (5y): 0%
%
Regression: 0.56% | CAGR (5y): 9.87%
%
Regression: -50% | CAGR (5y): -50%
Capped at 30.00x (Historical 5y: 4.98x)
%