DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.52
Today's Fair Value
$22.19 -51.25%
Margin of Safety
-105.14%
Projected Value (5Y)
$35.73 -21.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 141.53% | CAGR (5y): 141.24%
%
Regression: 7.47% | CAGR (5y): 7.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 137.35x)
%