DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.86
Today's Fair Value
$25.50 -63.5%
Margin of Safety
-173.96%
Projected Value (5Y)
$41.06 -41.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 29.3% | CAGR (5y): 29%
%
Regression: 0% | CAGR (5y): 227.27%
Capped at 30.00x (Historical 5y: 2.22x)
%