DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.02
Today's Fair Value
$1.36 -96.12%
Margin of Safety
-2475.00%
Projected Value (5Y)
$2.19 -93.75%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.48% | CAGR (5y): -21.04%
%
Regression: -1.91% | CAGR (5y): -2.68%
%
Regression: 1.47% | CAGR (5y): 6.96%
Capped at 18.00x (Historical 5y: 14.92x)
%