DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.43
Today's Fair Value
$5.53 -91.28%
Margin of Safety
-1047.02%
Projected Value (5Y)
$8.91 -85.95%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 0.86% | CAGR (5y): -13.66%
%
Regression: 17.48% | CAGR (5y): 0%
%
Regression: -1.56% | CAGR (5y): -12.94%
Capped at 18.00x (Historical 5y: 11.68x)
%