DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.07
Today's Fair Value
$12.90 -77.4%
Margin of Safety
-342.40%
Projected Value (5Y)
$20.77 -63.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 1.96% | CAGR (5y): 0%
%
Regression: -1.11% | CAGR (5y): -0.36%
%
Regression: 4.44% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 68.59x)
%