DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$153.92
Today's Fair Value
$16.87 -89.04%
Margin of Safety
-812.39%
Projected Value (5Y)
$27.17 -82.35%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -24.37% | CAGR (5y): 0%
%
Regression: 7.32% | CAGR (5y): 24.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.37x)
%