DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.79
Today's Fair Value
$6.22 -90.96%
Margin of Safety
-1005.95%
Projected Value (5Y)
$10.01 -85.45%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.48% | CAGR (5y): 0%
%
Regression: 8.08% | CAGR (5y): 5.83%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 93.97x)
%