DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.51
Today's Fair Value
$15.29 -79.75%
Margin of Safety
-393.85%
Projected Value (5Y)
$24.62 -67.4%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.06% | CAGR (5y): -25.53%
%
Regression: -0.64% | CAGR (5y): -3.42%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 6.91x)
%