DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.97
Today's Fair Value
$9.84 -89.42%
Margin of Safety
-844.82%
Projected Value (5Y)
$15.84 -82.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 22.79% | CAGR (5y): -15.4%
%
Regression: 1.85% | CAGR (5y): -0.43%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 74.75x)
%