DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.47
Today's Fair Value
$25.28 -46.75%
Margin of Safety
-87.78%
Projected Value (5Y)
$40.72 -14.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 3.67% | CAGR (5y): -2.6%
%
Regression: 0.47% | CAGR (5y): 0.39%
%
Regression: 20.34% | CAGR (5y): 7.26%
Capped at 30.00x (Historical 5y: 14.11x)
%