DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.09
Today's Fair Value
$28.02 -41.73%
Margin of Safety
-71.63%
Projected Value (5Y)
$45.13 -6.16%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.6% | CAGR (5y): -14.74%
%
Regression: -0.33% | CAGR (5y): -2.03%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.7x)
%