DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.01
Today's Fair Value
$3.01 -91.15%
Margin of Safety
-1029.90%
Projected Value (5Y)
$4.85 -85.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 40.9% | CAGR (5y): 74.38%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 76.71x)
%