DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.02
Today's Fair Value
$26.05 -66.18%
Margin of Safety
-195.66%
Projected Value (5Y)
$41.95 -45.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 9.86% | CAGR (5y): 14.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 19.82x)
%