DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.62
Today's Fair Value
$16.73 -56.68%
Margin of Safety
-130.84%
Projected Value (5Y)
$26.95 -30.22%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.95% | CAGR (5y): 1.57%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 89.41x)
%