DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.68
Today's Fair Value
$2.32 -96.57%
Margin of Safety
-2817.24%
Projected Value (5Y)
$3.73 -94.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.75% | CAGR (5y): 0%
%
Regression: 0.91% | CAGR (5y): 1.13%
%
Regression: 16.53% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.19x)
%