DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.00
Today's Fair Value
$20.22 -70.26%
Margin of Safety
-236.30%
Projected Value (5Y)
$32.56 -52.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.81% | CAGR (5y): -3.91%
%
Regression: 0.21% | CAGR (5y): 0.21%
%
Regression: 0% | CAGR (5y): 300%
Capped at 30.00x (Historical 5y: 17.14x)
%