DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.45
Today's Fair Value
$7.51 -63.28%
Margin of Safety
-172.30%
Projected Value (5Y)
$12.09 -40.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.47% | CAGR (5y): -4.62%
%
Regression: -0.74% | CAGR (5y): -3.06%
%
Regression: -8.56% | CAGR (5y): 53.83%
Capped at 13.67x (Historical 5y: 1.14x)
%