DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.33
Today's Fair Value
$6.39 -81.91%
Margin of Safety
-452.90%
Projected Value (5Y)
$10.29 -70.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -0.58% | CAGR (5y): 0%
%
Regression: -0.27% | CAGR (5y): 5.94%
%
Regression: 3.84% | CAGR (5y): -0.98%
Capped at 30.00x (Historical 5y: 15.21x)
%