DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.26
Today's Fair Value
$5.95 -63.41%
Margin of Safety
-173.28%
Projected Value (5Y)
$9.59 -41.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 72.8% | CAGR (5y): 96.67%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 35.8x)
%