DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.32
Today's Fair Value
$23.93 -64.97%
Margin of Safety
-185.50%
Projected Value (5Y)
$38.54 -43.59%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.43% | CAGR (5y): 0%
%
Regression: 34.93% | CAGR (5y): 28.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.6x)
%