DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$234.39
Today's Fair Value
$7.73 -96.7%
Margin of Safety
-2932.21%
Projected Value (5Y)
$12.45 -94.69%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 14.52% | CAGR (5y): -10.7%
%
Regression: 3.56% | CAGR (5y): 2.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 61.48x)
%