DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.87
Today's Fair Value
$19.93 -53.51%
Margin of Safety
-115.10%
Projected Value (5Y)
$32.10 -25.12%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.98% | CAGR (5y): 33.18%
%
Regression: 19.84% | CAGR (5y): 21.87%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 111.77x)
%