DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.76
Today's Fair Value
$4.74 -91.34%
Margin of Safety
-1055.27%
Projected Value (5Y)
$7.63 -86.07%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.76% | CAGR (5y): -37.98%
%
Regression: -6.74% | CAGR (5y): -7.92%
%
Regression: 21.26% | CAGR (5y): 10.25%
Capped at 13.67x (Historical 5y: 2.76x)
%