DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.32
Today's Fair Value
$4.25 -84.99%
Margin of Safety
-566.35%
Projected Value (5Y)
$6.84 -75.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.48% | CAGR (5y): -21.04%
%
Regression: -1.91% | CAGR (5y): -2.68%
%
Regression: 1.45% | CAGR (5y): 5.43%
Capped at 18.00x (Historical 5y: 16.46x)
%