DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.11
Today's Fair Value
$1.83 -97.39%
Margin of Safety
-3731.15%
Projected Value (5Y)
$2.95 -95.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 35.91% | CAGR (5y): 4.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 168.96x)
%