DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$115.26
Today's Fair Value
$31.92 -72.31%
Margin of Safety
-261.09%
Projected Value (5Y)
$51.41 -55.4%
Dividends Paid (5Y)
$0.00

DCF Inputs

Scenario
%

Regression: -19.91% | CAGR (5y): -10.5%

%

Regression: 1.63% | CAGR (5y): -0.41%

%

Regression: 0% | CAGR (5y): 0%

Capped at 30.00x (Historical 5y: 2.98x)

%

Historical and Projected Price

Historical and Projected Free Cash Flow

© 2026 bestshares.com. All rights reserved.