DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.84
Today's Fair Value
$6.45 -86.23%
Margin of Safety
-626.20%
Projected Value (5Y)
$10.39 -77.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.15% | CAGR (5y): -9.19%
%
Regression: 1.77% | CAGR (5y): 1.61%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.8x)
%