DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.67
Today's Fair Value
$10.56 -84.84%
Margin of Safety
-559.75%
Projected Value (5Y)
$17.01 -75.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.61% | CAGR (5y): -18.56%
%
Regression: 0.31% | CAGR (5y): 0.51%
%
Regression: -9.66% | CAGR (5y): 33.78%
Capped at 30.00x (Historical 5y: 1.83x)
%