DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.63
Today's Fair Value
$40.74 -38.86%
Margin of Safety
-63.55%
Projected Value (5Y)
$65.62 -1.52%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -11.26% | CAGR (5y): -23.4%
%
Regression: -3.45% | CAGR (5y): -0.73%
%
Regression: 2.43% | CAGR (5y): -4.63%
Capped at 30.00x (Historical 5y: 8.97x)
%