DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.15
Today's Fair Value
$45.80 -59.52%
Margin of Safety
-147.05%
Projected Value (5Y)
$73.76 -34.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 24.06% | CAGR (5y): 10.73%
%
Regression: 0.38% | CAGR (5y): -1.48%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 23.98x)
%