DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.39
Today's Fair Value
$20.58 -65.35%
Margin of Safety
-188.58%
Projected Value (5Y)
$33.14 -44.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.62% | CAGR (5y): 0%
%
Regression: 0.41% | CAGR (5y): 4.55%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 26.91x)
%