DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$242.29
Today's Fair Value
$7.78 -96.79%
Margin of Safety
-3014.27%
Projected Value (5Y)
$12.53 -94.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.12% | CAGR (5y): 8.34%
%
Regression: 5.14% | CAGR (5y): 3.46%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 255.47x)
%