DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.98
Today's Fair Value
$3.81 -91.14%
Margin of Safety
-1028.08%
Projected Value (5Y)
$6.14 -85.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.24% | CAGR (5y): -7.58%
%
Regression: 15.1% | CAGR (5y): 5.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 137.33x)
%