DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.39
Today's Fair Value
$2.81 -88.93%
Margin of Safety
-803.56%
Projected Value (5Y)
$4.52 -82.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.45% | CAGR (5y): 0%
%
Regression: 10.95% | CAGR (5y): 8.77%
%
Regression: 3.4% | CAGR (5y): 5.06%
Capped at 30.00x (Historical 5y: 16.96x)
%