DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.28
Today's Fair Value
$13.85 -70.71%
Margin of Safety
-241.37%
Projected Value (5Y)
$22.31 -52.81%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 6.86% | CAGR (5y): 2.92%
%
Regression: 0.52% | CAGR (5y): 2.62%
%
Regression: 2.78% | CAGR (5y): 2.33%
Capped at 30.00x (Historical 5y: 14.07x)
%