DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.01
Today's Fair Value
$20.04 -48.63%
Margin of Safety
-94.66%
Projected Value (5Y)
$32.28 -17.25%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -4.23% | CAGR (5y): 0.91%
%
Regression: -3.07% | CAGR (5y): -3.48%
%
Regression: 6.18% | CAGR (5y): -1.45%
Capped at 30.00x (Historical 5y: 10.13x)
%