DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.24
Today's Fair Value
$4.79 -93.88%
Margin of Safety
-1533.40%
Projected Value (5Y)
$7.71 -90.15%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.35% | CAGR (5y): -20%
%
Regression: 1.37% | CAGR (5y): 2.21%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.95x)
%