DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.70
Today's Fair Value
$6.54 -82.65%
Margin of Safety
-476.45%
Projected Value (5Y)
$10.54 -72.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 12.04% | CAGR (5y): 19.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 67.25x)
%