DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.89
Today's Fair Value
$10.10 -85.34%
Margin of Safety
-582.08%
Projected Value (5Y)
$16.26 -76.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.34% | CAGR (5y): -15.22%
%
Regression: -0.6% | CAGR (5y): -2.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 45.73x)
%