DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.36
Today's Fair Value
$3.69 -95.82%
Margin of Safety
-2294.58%
Projected Value (5Y)
$5.95 -93.27%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.48% | CAGR (5y): -13.93%
%
Regression: 8.36% | CAGR (5y): 15.34%
%
Regression: -17.35% | CAGR (5y): -39.16%
Capped at 18.00x (Historical 5y: 1.22x)
%