DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.54
Today's Fair Value
$28.79 -38.14%
Margin of Safety
-61.65%
Projected Value (5Y)
$46.37 -0.37%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.74% | CAGR (5y): 1.22%
%
Regression: 2.34% | CAGR (5y): 0.92%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 8.34x)
%