DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.49
Today's Fair Value
$40.70 -41.43%
Margin of Safety
-70.74%
Projected Value (5Y)
$65.54 -5.68%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.68% | CAGR (5y): 19.81%
%
Regression: -0.86% | CAGR (5y): -3.67%
%
Regression: 13.61% | CAGR (5y): 12.7%
Capped at 30.00x (Historical 5y: 91.91x)
%