DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.33
Today's Fair Value
$9.43 -82.64%
Margin of Safety
-476.14%
Projected Value (5Y)
$15.19 -72.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 15.62% | CAGR (5y): 2.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.51x)
%