DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.01
Today's Fair Value
$16.54 -55.31%
Margin of Safety
-123.76%
Projected Value (5Y)
$26.63 -28.05%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.09% | CAGR (5y): 6.29%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 29.51x)
%