DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.17
Today's Fair Value
$3.37 -96.18%
Margin of Safety
-2516.32%
Projected Value (5Y)
$5.43 -93.84%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -34.85% | CAGR (5y): 0%
%
Regression: 1.19% | CAGR (5y): -0.56%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 5.44x)
%