DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.88
Today's Fair Value
$7.88 -50.38%
Margin of Safety
-101.52%
Projected Value (5Y)
$12.69 -20.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.83% | CAGR (5y): -6.07%
%
Regression: -0.65% | CAGR (5y): -0.41%
%
Regression: -9.1% | CAGR (5y): -12.96%
Capped at 30.00x (Historical 5y: 2.5x)
%