DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.45
Today's Fair Value
$41.06 -49.59%
Margin of Safety
-98.37%
Projected Value (5Y)
$66.13 -18.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -8.19% | CAGR (5y): 0%
%
Regression: 1.17% | CAGR (5y): 2.45%
%
Regression: -8.31% | CAGR (5y): -8.46%
Capped at 18.00x (Historical 5y: 13.05x)
%