DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.69
Today's Fair Value
$18.42 -59.68%
Margin of Safety
-148.05%
Projected Value (5Y)
$29.67 -35.06%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 34.97% | CAGR (5y): 0%
%
Regression: 3.53% | CAGR (5y): 1.28%
%
Regression: 10.04% | CAGR (5y): 10.24%
Capped at 18.00x (Historical 5y: 82.23x)
%