DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.28
Today's Fair Value
$9.62 -72.73%
Margin of Safety
-266.74%
Projected Value (5Y)
$15.49 -56.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 83.23% | CAGR (5y): 0%
%
Regression: 4.44% | CAGR (5y): 4.78%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 221.12x)
%