DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$166.48
Today's Fair Value
$22.68 -86.38%
Margin of Safety
-634.04%
Projected Value (5Y)
$36.52 -78.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.1% | CAGR (5y): 0%
%
Regression: 2.63% | CAGR (5y): 0.93%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 25.17x)
%