DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.71
Today's Fair Value
$6.42 -82.51%
Margin of Safety
-471.81%
Projected Value (5Y)
$10.34 -71.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.85% | CAGR (5y): -11.07%
%
Regression: 0.12% | CAGR (5y): -1.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 18.58x)
%