DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.62
Today's Fair Value
$5.89 -88.59%
Margin of Safety
-776.40%
Projected Value (5Y)
$9.49 -81.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -16.41% | CAGR (5y): -63.27%
%
Regression: -6.68% | CAGR (5y): -4.27%
%
Regression: 18.36% | CAGR (5y): 21.67%
Capped at 30.00x (Historical 5y: 22.46x)
%