DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$108.60
Today's Fair Value
$3.43 -96.84%
Margin of Safety
-3066.18%
Projected Value (5Y)
$5.53 -94.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.73% | CAGR (5y): 0%
%
Regression: -1.2% | CAGR (5y): 2.79%
%
Regression: 0.47% | CAGR (5y): -16.68%
Capped at 30.00x (Historical 5y: 25.17x)
%