DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$115.91
Today's Fair Value
$36.06 -68.89%
Margin of Safety
-221.44%
Projected Value (5Y)
$58.07 -49.9%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.18% | CAGR (5y): -21.18%
%
Regression: 4.62% | CAGR (5y): 5.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 50.83x)
%