DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$142.64
Today's Fair Value
$6.72 -95.29%
Margin of Safety
-2022.62%
Projected Value (5Y)
$10.82 -92.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 27.54% | CAGR (5y): 13.06%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 16.59x)
%