DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.76
Today's Fair Value
$4.07 -93.81%
Margin of Safety
-1515.72%
Projected Value (5Y)
$6.56 -90.02%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.73% | CAGR (5y): 0%
%
Regression: -1.2% | CAGR (5y): 2.79%
%
Regression: 0.51% | CAGR (5y): -16.68%
Capped at 30.00x (Historical 5y: 25.14x)
%