DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.18
Today's Fair Value
$15.18 -44.15%
Margin of Safety
-79.05%
Projected Value (5Y)
$24.45 -10.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.31% | CAGR (5y): -19.48%
%
Regression: -2.16% | CAGR (5y): -2.73%
%
Regression: -3.65% | CAGR (5y): -11.41%
Capped at 30.00x (Historical 5y: 7.55x)
%