DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.67
Today's Fair Value
$2.51 -96.55%
Margin of Safety
-2795.22%
Projected Value (5Y)
$4.05 -94.43%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.2% | CAGR (5y): -20.23%
%
Regression: 5.37% | CAGR (5y): 8.11%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 118.73x)
%