DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$161.02
Today's Fair Value
$1.65 -98.98%
Margin of Safety
-9658.79%
Projected Value (5Y)
$2.66 -98.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.4% | CAGR (5y): 5.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 103.87x)
%