DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.14
Today's Fair Value
$34.54 -56.9%
Margin of Safety
-132.02%
Projected Value (5Y)
$55.63 -30.58%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.47% | CAGR (5y): 0%
%
Regression: 4.36% | CAGR (5y): 2.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 39.86x)
%