DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$183.91
Today's Fair Value
$1.14 -99.38%
Margin of Safety
-16032.46%
Projected Value (5Y)
$1.83 -99%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.4% | CAGR (5y): 5.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 105.88x)
%