DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.53
Today's Fair Value
$41.83 -52.21%
Margin of Safety
-109.25%
Projected Value (5Y)
$67.37 -23.03%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.53% | CAGR (5y): 0%
%
Regression: 2.32% | CAGR (5y): -0.18%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 67.28x)
%