DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.83
Today's Fair Value
$2.89 -80.51%
Margin of Safety
-413.15%
Projected Value (5Y)
$4.66 -68.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.33% | CAGR (5y): -15.49%
%
Regression: 0.15% | CAGR (5y): 0.11%
%
Regression: 0% | CAGR (5y): -50%
Capped at 18.00x (Historical 5y: 11.65x)
%