DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.52
Today's Fair Value
$13.11 -67.65%
Margin of Safety
-209.08%
Projected Value (5Y)
$21.12 -47.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.2% | CAGR (5y): 0%
%
Regression: -0.98% | CAGR (5y): -4.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 17.01x)
%