DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.12
Today's Fair Value
$26.41 -55.33%
Margin of Safety
-123.85%
Projected Value (5Y)
$42.54 -28.04%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 147.41% | CAGR (5y): 40.35%
%
Regression: 29% | CAGR (5y): 32.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.05x)
%