DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.11
Today's Fair Value
$1.55 -96.4%
Margin of Safety
-2681.29%
Projected Value (5Y)
$2.50 -94.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 14.54% | CAGR (5y): 16.51%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 163.02x)
%