DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.17
Today's Fair Value
$5.22 -67.72%
Margin of Safety
-209.77%
Projected Value (5Y)
$8.41 -47.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.26% | CAGR (5y): -17.93%
%
Regression: 3.29% | CAGR (5y): 1.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 28.92x)
%