DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.19
Today's Fair Value
$15.33 -64.51%
Margin of Safety
-181.74%
Projected Value (5Y)
$24.69 -42.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 28.69% | CAGR (5y): 10.24%
%
Regression: 14.57% | CAGR (5y): 19.25%
%
Regression: 53.29% | CAGR (5y): 65.15%
Capped at 13.67x (Historical 5y: 1.35x)
%