DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.43
Today's Fair Value
$5.31 -76.33%
Margin of Safety
-322.41%
Projected Value (5Y)
$8.55 -61.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 5.94% | CAGR (5y): -7.65%
%
Regression: 3.43% | CAGR (5y): 0.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 53.82x)
%