DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$60.91
Today's Fair Value
$6.48 -89.36%
Margin of Safety
-839.97%
Projected Value (5Y)
$10.43 -82.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 31.11% | CAGR (5y): 0%
%
Regression: 7.02% | CAGR (5y): 2.22%
%
Regression: -4.52% | CAGR (5y): -12.94%
Capped at 30.00x (Historical 5y: 20.82x)
%