DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.29
Today's Fair Value
$10.51 -67.45%
Margin of Safety
-207.23%
Projected Value (5Y)
$16.93 -47.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.53% | CAGR (5y): -32.81%
%
Regression: -3.69% | CAGR (5y): -7.26%
%
Regression: -0.53% | CAGR (5y): -15.95%
Capped at 30.00x (Historical 5y: 43.06x)
%