DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.14
Today's Fair Value
$43.40 -44.46%
Margin of Safety
-80.05%
Projected Value (5Y)
$69.90 -10.55%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.94% | CAGR (5y): -0.16%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.33x)
%