DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.07
Today's Fair Value
$46.10 -53.93%
Margin of Safety
-117.07%
Projected Value (5Y)
$74.25 -25.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.06% | CAGR (5y): 10.73%
%
Regression: 0.38% | CAGR (5y): -1.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 24.14x)
%