DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.73
Today's Fair Value
$4.34 -92.61%
Margin of Safety
-1253.23%
Projected Value (5Y)
$6.99 -88.1%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 332.97% | CAGR (5y): 256.96%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 226.62x)
%