DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.17
Today's Fair Value
$32.10 -58.94%
Margin of Safety
-143.52%
Projected Value (5Y)
$51.70 -33.86%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 4.47% | CAGR (5y): 0%
%
Regression: 4.36% | CAGR (5y): 2.32%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.33x)
%