DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.17
Today's Fair Value
$8.04 -81.8%
Margin of Safety
-449.38%
Projected Value (5Y)
$12.95 -70.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 1.97% | CAGR (5y): 2.97%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 115.39x)
%