DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.45
Today's Fair Value
$41.73 -42.4%
Margin of Safety
-73.62%
Projected Value (5Y)
$67.21 -7.23%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 8.29% | CAGR (5y): -5.75%
%
Regression: -1.43% | CAGR (5y): -4.85%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.07x)
%