DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.73
Today's Fair Value
$34.49 -46.72%
Margin of Safety
-87.68%
Projected Value (5Y)
$55.54 -14.2%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 42.62% | CAGR (5y): 44.53%
%
Regression: 7.24% | CAGR (5y): 7.58%
%
Regression: 0% | CAGR (5y): 0%
Capped at 18.00x (Historical 5y: 67.69x)
%