DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$95.01
Today's Fair Value
$0.75 -99.21%
Margin of Safety
-12568.00%
Projected Value (5Y)
$1.20 -98.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 8.16% | CAGR (5y): 20.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 278.36x)
%