DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.32
Today's Fair Value
$2.38 -95.92%
Margin of Safety
-2350.42%
Projected Value (5Y)
$3.83 -93.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.71% | CAGR (5y): 2.54%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 249.07x)
%