DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.65
Today's Fair Value
$1.71 -98%
Margin of Safety
-4908.77%
Projected Value (5Y)
$2.75 -96.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.7% | CAGR (5y): -23.66%
%
Regression: 5.19% | CAGR (5y): 1.39%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 115.46x)
%