DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.85
Today's Fair Value
$12.72 -68.86%
Margin of Safety
-221.15%
Projected Value (5Y)
$20.48 -49.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -17.73% | CAGR (5y): 14.25%
%
Regression: 2.44% | CAGR (5y): 1.38%
%
Regression: -30.46% | CAGR (5y): -38.32%
Capped at 30.00x (Historical 5y: 25.25x)
%