DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.26
Today's Fair Value
$3.10 -93.15%
Margin of Safety
-1360.00%
Projected Value (5Y)
$4.99 -88.97%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.67% | CAGR (5y): -2.6%
%
Regression: 0.47% | CAGR (5y): 0.39%
%
Regression: 16.69% | CAGR (5y): 9.46%
Capped at 30.00x (Historical 5y: 17.84x)
%