DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.70
Today's Fair Value
$32.48 -42.72%
Margin of Safety
-74.57%
Projected Value (5Y)
$52.31 -7.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 13.7% | CAGR (5y): 9.99%
%
Regression: 9.19% | CAGR (5y): 6.45%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 43.18x)
%