DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.51
Today's Fair Value
$0.36 -99.58%
Margin of Safety
-23930.56%
Projected Value (5Y)
$0.58 -99.33%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.66% | CAGR (5y): -1.16%
%
Regression: 0.64% | CAGR (5y): -0.77%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 0.18x)
%