DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.94
Today's Fair Value
$1.55 -95.91%
Margin of Safety
-2347.74%
Projected Value (5Y)
$2.50 -93.41%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.54% | CAGR (5y): 16.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 163.31x)
%