DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.09
Today's Fair Value
$19.27 -59.08%
Margin of Safety
-144.37%
Projected Value (5Y)
$31.04 -34.08%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 6.97% | CAGR (5y): 2.23%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 12.08x)
%