DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.13
Today's Fair Value
$8.74 -51.79%
Margin of Safety
-107.44%
Projected Value (5Y)
$14.07 -22.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.42% | CAGR (5y): -11.38%
%
Regression: -3.93% | CAGR (5y): -1.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.02x)
%