Valuation
Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.
DCF fair value
+35987.9%$7,452.15
vs $20.65 price
Levered DCF
$5,970.39
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.59
Distress zone
Rating
D+
Overall 1 / 5