DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.20
Today's Fair Value
$19.98 -70.27%
Margin of Safety
-236.34%
Projected Value (5Y)
$32.17 -52.13%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.43% | CAGR (5y): 0%
%
Regression: 34.93% | CAGR (5y): 28.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.89x)
%