DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$150.01
Today's Fair Value
$17.92 -88.05%
Margin of Safety
-737.11%
Projected Value (5Y)
$28.86 -80.76%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.13% | CAGR (5y): -29.24%
%
Regression: 0.45% | CAGR (5y): 0.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 76.73x)
%