DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$94.04
Today's Fair Value
$6.33 -93.27%
Margin of Safety
-1385.62%
Projected Value (5Y)
$10.19 -89.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.8% | CAGR (5y): 4.22%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 227.12x)
%