DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.84
Today's Fair Value
$28.31 -43.2%
Margin of Safety
-76.05%
Projected Value (5Y)
$45.60 -8.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -18.99% | CAGR (5y): -16.37%
%
Regression: -8.35% | CAGR (5y): -9.72%
%
Regression: 0% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.58x)
%