DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$240.35
Today's Fair Value
$9.19 -96.18%
Margin of Safety
-2515.34%
Projected Value (5Y)
$14.80 -93.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.95% | CAGR (5y): -21.56%
%
Regression: 1.18% | CAGR (5y): 1.2%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 87.76x)
%