DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.62
Today's Fair Value
$20.58 -70.01%
Margin of Safety
-233.43%
Projected Value (5Y)
$33.14 -51.71%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.62% | CAGR (5y): 0%
%
Regression: 0.41% | CAGR (5y): 4.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 27.23x)
%