DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.06
Today's Fair Value
$17.50 -69.33%
Margin of Safety
-226.06%
Projected Value (5Y)
$28.18 -50.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 46.4% | CAGR (5y): 4.84%
%
Regression: 0.62% | CAGR (5y): -0.99%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.38x)
%