DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.90
Today's Fair Value
$34.55 -45.07%
Margin of Safety
-82.05%
Projected Value (5Y)
$55.65 -11.53%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.47% | CAGR (5y): 7.1%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 21.34x)
%