DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.62
Today's Fair Value
$3.89 -89.08%
Margin of Safety
-815.68%
Projected Value (5Y)
$6.26 -82.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -13.54% | CAGR (5y): 0%
%
Regression: 0.03% | CAGR (5y): -2.53%
%
Regression: -7.57% | CAGR (5y): -13.24%
Capped at 30.00x (Historical 5y: 36.22x)
%