DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.03
Today's Fair Value
$15.66 -80.18%
Margin of Safety
-404.66%
Projected Value (5Y)
$25.22 -68.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.06% | CAGR (5y): -25.53%
%
Regression: -0.64% | CAGR (5y): -3.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 7.08x)
%