DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.94
Today's Fair Value
$33.14 -48.97%
Margin of Safety
-95.96%
Projected Value (5Y)
$53.37 -17.82%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 2.59% | CAGR (5y): 0%
%
Regression: -0.53% | CAGR (5y): -1.01%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 41.88x)
%