DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.03
Today's Fair Value
$1.57 -90.78%
Margin of Safety
-984.71%
Projected Value (5Y)
$2.53 -85.14%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.15% | CAGR (5y): -3.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.18x)
%