DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.38
Today's Fair Value
$27.71 -54.86%
Margin of Safety
-121.51%
Projected Value (5Y)
$44.62 -27.31%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -9.5% | CAGR (5y): -7.05%
%
Regression: -1.66% | CAGR (5y): -1.89%
%
Regression: 4.61% | CAGR (5y): 1.55%
Capped at 30.00x (Historical 5y: 13.93x)
%