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)
%