DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$179.64
Today's Fair Value
$11.98 -93.33%
Margin of Safety
-1399.50%
Projected Value (5Y)
$19.29 -89.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 21.48% | CAGR (5y): 0%
%
Regression: -10.94% | CAGR (5y): -15.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 6.03x)
%