DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.69
Today's Fair Value
$4.90 -90.52%
Margin of Safety
-954.90%
Projected Value (5Y)
$7.89 -84.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 4.38% | CAGR (5y): 5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 299.55x)
%