DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.72
Today's Fair Value
$12.67 -76.85%
Margin of Safety
-331.89%
Projected Value (5Y)
$20.40 -62.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -24.63% | CAGR (5y): 0%
%
Regression: 4.65% | CAGR (5y): 1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.71x)
%