DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.93
Today's Fair Value
$31.39 -53.1%
Margin of Safety
-113.22%
Projected Value (5Y)
$50.56 -24.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: -6.6% | CAGR (5y): -12.05%
%
Regression: -1.22% | CAGR (5y): -1.69%
%
Regression: 7.09% | CAGR (5y): 19.14%
Capped at 30.00x (Historical 5y: 20.05x)
%