DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.09
Today's Fair Value
$5.00 -68.92%
Margin of Safety
-221.80%
Projected Value (5Y)
$8.05 -49.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.11% | CAGR (5y): -6.9%
%
Regression: 6.45% | CAGR (5y): 4.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.15x)
%