DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.87
Today's Fair Value
$5.68 -85.39%
Margin of Safety
-584.33%
Projected Value (5Y)
$9.14 -76.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -19.04% | CAGR (5y): -16.01%
%
Regression: 4.91% | CAGR (5y): 4.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 82.49x)
%