DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.27
Today's Fair Value
$4.84 -86.28%
Margin of Safety
-628.72%
Projected Value (5Y)
$7.79 -77.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 27.31% | CAGR (5y): 8.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 73.83x)
%