DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.85
Today's Fair Value
$6.92 -63.29%
Margin of Safety
-172.40%
Projected Value (5Y)
$11.15 -40.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.49% | CAGR (5y): 30.12%
%
Regression: 12.13% | CAGR (5y): 14.25%
%
Regression: 12.33% | CAGR (5y): 16.89%
Capped at 30.00x (Historical 5y: 6.98x)
%