DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.37
Today's Fair Value
$12.79 -77.31%
Margin of Safety
-340.73%
Projected Value (5Y)
$20.60 -63.46%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 15.8% | CAGR (5y): 10.31%
%
Regression: 3.88% | CAGR (5y): 2.53%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.74x)
%