DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.90
Today's Fair Value
$3.90 -73.83%
Margin of Safety
-282.05%
Projected Value (5Y)
$6.28 -57.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.66% | CAGR (5y): -43.22%
%
Regression: -3.69% | CAGR (5y): -2.66%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.36x)
%