DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.37
Today's Fair Value
$4.38 -91.94%
Margin of Safety
-1141.32%
Projected Value (5Y)
$7.05 -87.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -20.76% | CAGR (5y): -37.98%
%
Regression: -6.74% | CAGR (5y): -7.92%
%
Regression: 20.91% | CAGR (5y): 10.25%
Capped at 13.67x (Historical 5y: 2.55x)
%