DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.34
Today's Fair Value
$31.63 -55.66%
Margin of Safety
-125.55%
Projected Value (5Y)
$50.94 -28.6%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.19% | CAGR (5y): 0%
%
Regression: 1.17% | CAGR (5y): 2.45%
%
Regression: -8.36% | CAGR (5y): -8.46%
Capped at 18.00x (Historical 5y: 12.61x)
%