DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$66.05
Today's Fair Value
$5.68 -91.4%
Margin of Safety
-1062.85%
Projected Value (5Y)
$9.15 -86.15%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: 11.48% | CAGR (5y): -16.11%

%

Regression: -0.01% | CAGR (5y): -0.46%

%

Regression: 0% | CAGR (5y): 0%

Capped at 30.00x (Historical 5y: 34.92x)

%

Historical and Projected Price

Historical and Projected Adjusted Free Cash Flow

© 2026 bestshares.com. All rights reserved.