DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.99
Today's Fair Value
$18.52 -77.13%
Margin of Safety
-337.31%
Projected Value (5Y)
$29.82 -63.18%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.16% | CAGR (5y): -13.33%
%
Regression: 0.01% | CAGR (5y): -0.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.7x)
%