DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.68
Today's Fair Value
$16.78 -60.68%
Margin of Safety
-154.35%
Projected Value (5Y)
$27.03 -36.67%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 40.05% | CAGR (5y): 20.07%
%
Regression: 9.52% | CAGR (5y): 0.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 64.66x)
%