DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.92
Today's Fair Value
$1.00 -96.66%
Margin of Safety
-2892.00%
Projected Value (5Y)
$1.61 -94.62%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.1% | CAGR (5y): -28.2%
%
Regression: -0.26% | CAGR (5y): -0.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 65.48x)
%