DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.57
Today's Fair Value
$10.59 -66.46%
Margin of Safety
-198.11%
Projected Value (5Y)
$17.05 -45.99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.85% | CAGR (5y): -7.51%
%
Regression: -1.71% | CAGR (5y): -1.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.31x)
%