DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.82
Today's Fair Value
$38.92 -51.24%
Margin of Safety
-105.09%
Projected Value (5Y)
$62.68 -21.47%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -14.11% | CAGR (5y): -4.75%
%
Regression: -0.77% | CAGR (5y): -2.34%
%
Regression: 0.27% | CAGR (5y): 2.17%
Capped at 30.00x (Historical 5y: 6.5x)
%