DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.55
Today's Fair Value
$9.32 -84.61%
Margin of Safety
-549.68%
Projected Value (5Y)
$15.01 -75.21%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -36.87% | CAGR (5y): 0%
%
Regression: 0.03% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 63.48x)
%