DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.26
Today's Fair Value
$23.15 -64.53%
Margin of Safety
-181.90%
Projected Value (5Y)
$37.28 -42.87%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 10.59% | CAGR (5y): 5.98%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 7.99x)
%