DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.07
Today's Fair Value
$3.48 -91.53%
Margin of Safety
-1080.17%
Projected Value (5Y)
$5.60 -86.36%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.22% | CAGR (5y): 11.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 150.45x)
%