DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.68
Today's Fair Value
$23.67 -77.39%
Margin of Safety
-342.25%
Projected Value (5Y)
$38.12 -63.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -19.91% | CAGR (5y): -10.5%
%
Regression: 1.63% | CAGR (5y): -0.41%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 3.02x)
%