DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.31
Today's Fair Value
$10.47 -80.72%
Margin of Safety
-418.72%
Projected Value (5Y)
$16.87 -68.94%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.17% | CAGR (5y): 0%
%
Regression: 8.14% | CAGR (5y): 4.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.6x)
%