DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.15
Today's Fair Value
$10.50 -83.37%
Margin of Safety
-501.43%
Projected Value (5Y)
$16.91 -73.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.91% | CAGR (5y): 21.58%
%
Regression: -1.41% | CAGR (5y): -2.76%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.69x)
%