DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.47
Today's Fair Value
$6.76 -90.41%
Margin of Safety
-942.46%
Projected Value (5Y)
$10.89 -84.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 20.09% | CAGR (5y): 0%
%
Regression: 10.05% | CAGR (5y): 2.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 119.8x)
%