DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.72
Today's Fair Value
$15.65 -83.12%
Margin of Safety
-492.46%
Projected Value (5Y)
$25.21 -72.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.71% | CAGR (5y): -3.44%
%
Regression: -1.77% | CAGR (5y): -2.3%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.11x)
%