DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.53
Today's Fair Value
$24.43 -60.93%
Margin of Safety
-155.96%
Projected Value (5Y)
$39.34 -37.09%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.2% | CAGR (5y): 0%
%
Regression: -0.21% | CAGR (5y): 1.34%
%
Regression: -23.13% | CAGR (5y): -23.13%
Capped at 30.00x (Historical 5y: 33.5x)
%