DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$133.43
Today's Fair Value
$11.67 -91.25%
Margin of Safety
-1043.36%
Projected Value (5Y)
$18.80 -85.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 12.13% | CAGR (5y): 51.43%
%
Regression: 9.87% | CAGR (5y): 0.37%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.58x)
%