DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.06
Today's Fair Value
$43.89 -29.28%
Margin of Safety
-41.40%
Projected Value (5Y)
$70.68 +13.89%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -7.2% | CAGR (5y): 0%
%
Regression: -0.21% | CAGR (5y): 1.34%
%
Regression: -23.13% | CAGR (5y): -23.13%
Capped at 30.00x (Historical 5y: 34.17x)
%