DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.74
Today's Fair Value
$33.68 -46.32%
Margin of Safety
-86.28%
Projected Value (5Y)
$54.24 -13.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.6% | CAGR (5y): -12.05%
%
Regression: -1.22% | CAGR (5y): -1.69%
%
Regression: 7.83% | CAGR (5y): 19.14%
Capped at 30.00x (Historical 5y: 20.12x)
%