DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.87
Today's Fair Value
$4.40 -72.27%
Margin of Safety
-260.68%
Projected Value (5Y)
$7.08 -55.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -2.56% | CAGR (5y): -9.68%
%
Regression: 0.62% | CAGR (5y): 0.65%
%
Regression: -15.31% | CAGR (5y): -24.63%
Capped at 30.00x (Historical 5y: 8.76x)
%