DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$91.25
Today's Fair Value
$44.88 -50.82%
Margin of Safety
-103.32%
Projected Value (5Y)
$72.28 -20.79%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 33.15% | CAGR (5y): -5.62%
%
Regression: 0.76% | CAGR (5y): 0.4%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 42.76x)
%