DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$114.32
Today's Fair Value
$46.65 -59.19%
Margin of Safety
-145.06%
Projected Value (5Y)
$75.13 -34.28%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.33% | CAGR (5y): 2.33%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 36.03x)
%