DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.50
Today's Fair Value
$15.86 -62.68%
Margin of Safety
-167.97%
Projected Value (5Y)
$25.55 -39.88%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.9% | CAGR (5y): 8.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.41x)
%