DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.38
Today's Fair Value
$48.78 -41.5%
Margin of Safety
-70.93%
Projected Value (5Y)
$78.56 -5.78%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 9.34% | CAGR (5y): 12.23%
%
Regression: 12.49% | CAGR (5y): 22.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 11.79x)
%