DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.50
Today's Fair Value
$42.35 -26.35%
Margin of Safety
-35.77%
Projected Value (5Y)
$68.20 +18.61%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 53.52% | CAGR (5y): 0%
%
Regression: 0.13% | CAGR (5y): 0.12%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.62x)
%