DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$99.62
Today's Fair Value
$21.58 -78.34%
Margin of Safety
-361.63%
Projected Value (5Y)
$34.76 -65.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.5% | CAGR (5y): 0%
%
Regression: -0.57% | CAGR (5y): -1.12%
%
Regression: -62.51% | CAGR (5y): -62.65%
Capped at 18.00x (Historical 5y: 21.25x)
%