DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.41
Today's Fair Value
$8.80 -83.21%
Margin of Safety
-495.57%
Projected Value (5Y)
$14.17 -72.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -1.93% | CAGR (5y): -47.21%
%
Regression: -1.17% | CAGR (5y): -0.07%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 4.08x)
%