DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$59.97
Today's Fair Value
$17.20 -71.32%
Margin of Safety
-248.66%
Projected Value (5Y)
$27.70 -53.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.59% | CAGR (5y): 5.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.07x)
%