DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.62
Today's Fair Value
$2.94 -96.48%
Margin of Safety
-2744.22%
Projected Value (5Y)
$4.74 -94.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 4.72% | CAGR (5y): 1.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 163.69x)
%