DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.19
Today's Fair Value
$3.53 -94.14%
Margin of Safety
-1605.10%
Projected Value (5Y)
$5.68 -90.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.71% | CAGR (5y): 2.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 208.25x)
%