DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.32
Today's Fair Value
$58.53 -45.46%
Margin of Safety
-83.36%
Projected Value (5Y)
$94.26 -12.17%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 17.39% | CAGR (5y): -12.62%
%
Regression: 0.42% | CAGR (5y): -1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 34.63x)
%