DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.95
Today's Fair Value
$6.64 -55.59%
Margin of Safety
-125.15%
Projected Value (5Y)
$10.70 -28.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.64% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -14.68% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.24x)
%