DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.14
Today's Fair Value
$5.89 -67.53%
Margin of Safety
-207.98%
Projected Value (5Y)
$9.49 -47.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.8% | CAGR (5y): 16.09%
%
Regression: 1.28% | CAGR (5y): 0.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 52.06x)
%