DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.86
Today's Fair Value
$3.40 -92.9%
Margin of Safety
-1307.65%
Projected Value (5Y)
$5.47 -88.57%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.47% | CAGR (5y): -14.62%
%
Regression: 18.34% | CAGR (5y): 5.36%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 1.98x)
%