DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.44
Today's Fair Value
$11.73 -84.45%
Margin of Safety
-543.14%
Projected Value (5Y)
$18.89 -74.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.88% | CAGR (5y): 0%
%
Regression: -2.23% | CAGR (5y): -4.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.16x)
%