DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.02
Today's Fair Value
$9.12 -77.21%
Margin of Safety
-338.82%
Projected Value (5Y)
$14.68 -63.32%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 8.11% | CAGR (5y): 1.95%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 282.09x)
%