DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.59
Today's Fair Value
$54.23 -52.26%
Margin of Safety
-109.46%
Projected Value (5Y)
$87.34 -23.11%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 16.64% | CAGR (5y): -4.24%
%
Regression: 8.83% | CAGR (5y): 5.07%
%
Regression: 5.69% | CAGR (5y): 6.05%
Capped at 13.67x (Historical 5y: 2.22x)
%