DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.71
Today's Fair Value
$28.72 -38.51%
Margin of Safety
-62.64%
Projected Value (5Y)
$46.26 -0.96%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -5.97% | CAGR (5y): 6.06%
%
Regression: 1.06% | CAGR (5y): -0.69%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 16.32x)
%