DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.86
Today's Fair Value
$28.64 -43.69%
Margin of Safety
-77.58%
Projected Value (5Y)
$46.13 -9.3%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.83% | CAGR (5y): 0%
%
Regression: -2.65% | CAGR (5y): -1.28%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 38.84x)
%