DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.87
Today's Fair Value
$33.73 -60.72%
Margin of Safety
-154.58%
Projected Value (5Y)
$54.32 -36.74%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 10.78% | CAGR (5y): 36.84%
%
Regression: 1.19% | CAGR (5y): 2.26%
%
Regression: 12.16% | CAGR (5y): -21.11%
Capped at 18.00x (Historical 5y: 44.04x)
%