DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.84
Today's Fair Value
$37.75 -22.71%
Margin of Safety
-29.38%
Projected Value (5Y)
$60.80 +24.49%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 102.81% | CAGR (5y): 0%
%
Regression: -1.32% | CAGR (5y): -0.16%
%
Regression: 0% | CAGR (5y): -70.59%
Capped at 30.00x (Historical 5y: 29.5x)
%