DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.30
Today's Fair Value
$9.61 -76.15%
Margin of Safety
-319.35%
Projected Value (5Y)
$15.47 -61.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -16.45% | CAGR (5y): 0%
%
Regression: -1.16% | CAGR (5y): -2.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.2x)
%