DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.89
Today's Fair Value
$7.88 -69.56%
Margin of Safety
-228.55%
Projected Value (5Y)
$12.69 -50.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6% | CAGR (5y): -3.23%
%
Regression: 5.22% | CAGR (5y): 5.52%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.81x)
%