DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$89.22
Today's Fair Value
$8.84 -90.09%
Margin of Safety
-909.28%
Projected Value (5Y)
$14.23 -84.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -12.34% | CAGR (5y): -15.22%
%
Regression: -0.6% | CAGR (5y): -2.05%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 45.72x)
%