DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.30
Today's Fair Value
$41.29 -46.58%
Margin of Safety
-87.21%
Projected Value (5Y)
$66.49 -13.98%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 2.94% | CAGR (5y): -0.16%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.55x)
%