DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.14
Today's Fair Value
$4.42 -88.99%
Margin of Safety
-808.14%
Projected Value (5Y)
$7.12 -82.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: -3.23% | CAGR (5y): -4.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 141.97x)
%