DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$118.50
Today's Fair Value
$44.27 -62.64%
Margin of Safety
-167.68%
Projected Value (5Y)
$71.30 -39.83%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.8% | CAGR (5y): 0%
%
Regression: 3.59% | CAGR (5y): -3.33%
%
Regression: 16.74% | CAGR (5y): 42.74%
Capped at 30.00x (Historical 5y: 18.79x)
%