DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.20
Today's Fair Value
$17.84 -77.47%
Margin of Safety
-343.95%
Projected Value (5Y)
$28.73 -63.72%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -22.79% | CAGR (5y): 0%
%
Regression: 2.6% | CAGR (5y): -1.29%
%
Regression: -2.58% | CAGR (5y): 12.89%
Capped at 30.00x (Historical 5y: 25.05x)
%