DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.33
Today's Fair Value
$45.62 -42.49%
Margin of Safety
-73.89%
Projected Value (5Y)
$73.47 -7.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 96.87% | CAGR (5y): 34.46%
%
Regression: 29.31% | CAGR (5y): 31.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 10.23x)
%