DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.43
Today's Fair Value
$0.58 -99.13%
Margin of Safety
-11353.45%
Projected Value (5Y)
$0.93 -98.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 36.42% | CAGR (5y): 20.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: n/a)
%