DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.52
Today's Fair Value
$3.52 -93.66%
Margin of Safety
-1477.27%
Projected Value (5Y)
$5.67 -89.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 12.06% | CAGR (5y): 5.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 70.01x)
%