DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.46
Today's Fair Value
$21.06 -59.86%
Margin of Safety
-149.10%
Projected Value (5Y)
$33.92 -35.34%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -3.48% | CAGR (5y): -10.98%
%
Regression: 1.14% | CAGR (5y): 0.7%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.92x)
%