DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.29
Today's Fair Value
$5.54 -93.65%
Margin of Safety
-1475.63%
Projected Value (5Y)
$8.92 -89.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 13.18% | CAGR (5y): 10.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 48.69x)
%