DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.46
Today's Fair Value
$2.35 -96.97%
Margin of Safety
-3196.17%
Projected Value (5Y)
$3.79 -95.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 27.65% | CAGR (5y): 15.5%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 307.06x)
%