DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.93
Today's Fair Value
$28.11 -51.48%
Margin of Safety
-106.08%
Projected Value (5Y)
$45.27 -21.85%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 5.87% | CAGR (5y): 4.59%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 59.02x)
%