DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.91
Today's Fair Value
$14.86 -85.84%
Margin of Safety
-605.99%
Projected Value (5Y)
$23.93 -77.19%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 7.8% | CAGR (5y): 4.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 100.87x)
%