DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.96
Today's Fair Value
$13.24 -70.55%
Margin of Safety
-239.58%
Projected Value (5Y)
$21.33 -52.56%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.2% | CAGR (5y): 0%
%
Regression: -0.98% | CAGR (5y): -4.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.18x)
%