DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.97
Today's Fair Value
$5.62 -81.85%
Margin of Safety
-451.07%
Projected Value (5Y)
$9.05 -70.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.87% | CAGR (5y): -38.99%
%
Regression: -3.9% | CAGR (5y): -2.35%
%
Regression: 5.63% | CAGR (5y): -19.43%
Capped at 30.00x (Historical 5y: 12.9x)
%