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)
%